5132 CORAL REEF WAY (MLS: A4696856) For Sale
5132 CORAL REEF WAY,
(Manatee),
Bradenton Florida 34211
Currently Rented at $3,800.00 / month
Area: 2624
- MLS A4696856
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2624
- Living Area (sqft) 2016
- Foundation Slab
- Min Lease Slab
- HOA Fees $151.58
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.2
|
Gross Yield6.8%
|
Annual Rent$45,600.00
|
Property Taxes$8,715.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$45,600.00 $3,800.00 / mo
|
$228,000.00 $3,800.00 / mo
|
$456,000.00 $3,800.00 / mo
|
| Estimated Expenses |
|
|
|
$8,715.00 |
$43,575.00 |
$87,150.00 |
| Net Cash Flow |
|
|
|
$36,885.00 |
$184,425.00 |
$368,850.00 |
| HOA Fees |
|
|
|
$1,818.96 |
$9,094.80 |
$18,189.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.