100 CIRCUIT RD #N11 (MLS: A4694088) For Sale
100 CIRCUIT RD #N11,
(Sarasota),
Nokomis Florida 34275
Currently Rented at $600.00 / month
Area: -
- MLS A4694088
- Unit No N11
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Cash Flow
|
Cap Rate5.3
|
Gross Yield18.5%
|
Annual Rent$7,200.00
|
Property Taxes$357.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$7,200.00 $600.00 / mo
|
$36,000.00 $600.00 / mo
|
$72,000.00 $600.00 / mo
|
| Estimated Expenses |
|
|
|
$357.00 |
$1,785.00 |
$3,570.00 |
| Net Cash Flow |
|
|
|
$6,843.00 |
$34,215.00 |
$68,430.00 |
| HOA Fees |
|
|
|
$4,788.00 |
$23,940.00 |
$47,880.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.