25188 MARION AVE #F303 (MLS: C7506200) For Sale

25188 MARION AVE #F303, (Charlotte), Punta Gorda Florida 33950

Currently Rented at $3,600.00 / month

Area: -

Property Info

  • MLS C7506200
  • Unit No F303
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1037
  • Foundation Stilt/On Piling
  • Min Lease Stilt/On Piling
  • HOA Fees $780.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$180,000.00

Rental Price

$
$3,600.00
  • Cap Rate
  • 17.4%
  • Gross Yield
  • 24%
  • Lease End Date
  • March 31, 2025

  • Rent Amount
  • $3,600.00

Cash Flow

Cap Rate17.4 Gross Yield24% Annual Rent$43,200.00 Property Taxes$2,600.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $43,200.00 $3,600.00 / mo $216,000.00 $3,600.00 / mo $432,000.00 $3,600.00 / mo
Estimated Expenses $2,600.00 $13,000.00 $26,000.00
Net Cash Flow $40,600.00 $203,000.00 $406,000.00
HOA Fees $9,360.00 $46,800.00 $93,600.00