1212 BENJAMIN FRANKLIN DR #102 (MLS: C7507070) For Sale
1212 BENJAMIN FRANKLIN DR #102,
(Sarasota),
Sarasota Florida 34236
Currently Rented at $9,000.00 / month
Area: 1873
- MLS C7507070
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1873
- Living Area (sqft) 1548
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
- HOA Fees $4,375.00
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
|
Cap Rate3.4
|
Gross Yield8.6%
|
Annual Rent$108,000.00
|
Property Taxes$12,797.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$108,000.00 $9,000.00 / mo
|
$540,000.00 $9,000.00 / mo
|
$1,080,000.00 $9,000.00 / mo
|
| Estimated Expenses |
|
|
|
$12,797.00 |
$63,985.00 |
$127,970.00 |
| Net Cash Flow |
|
|
|
$95,203.00 |
$476,015.00 |
$952,030.00 |
| HOA Fees |
|
|
|
$52,500.00 |
$262,500.00 |
$525,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.