5063 VILLAGE GARDENS DR #9 (MLS: A4700557) For Sale
5063 VILLAGE GARDENS DR #9,
(Sarasota),
Sarasota Florida 34234
Currently Rented at $1,800.00 / month
Area: 1562
- MLS A4700557
- Unit No 9
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1562
- Living Area (sqft) 966
- Foundation Slab
- Min Lease Slab
- HOA Fees $530.00
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
|
Cap Rate5.6
|
Gross Yield9.6%
|
Annual Rent$21,600.00
|
Property Taxes$2,738.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$21,600.00 $1,800.00 / mo
|
$108,000.00 $1,800.00 / mo
|
$216,000.00 $1,800.00 / mo
|
| Estimated Expenses |
|
|
|
$2,738.00 |
$13,690.00 |
$27,380.00 |
| Net Cash Flow |
|
|
|
$18,862.00 |
$94,310.00 |
$188,620.00 |
| HOA Fees |
|
|
|
$6,360.00 |
$31,800.00 |
$63,600.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.