100 CIRCUIT RD #N113 (MLS: D6138829) For Sale

100 CIRCUIT RD #N113, (Sarasota), Nokomis Florida 34275

Currently Rented at $700.00 / month

Area: -

Property Info

  • MLS D6138829
  • Unit No N113
  • Bedrooms
  • Bathrooms 0
  • Area (sqft) -
  • Living Area (sqft) -
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $212.00

Interior Features

Buy Price

$
$98,000.00

Rental Price

$
$700.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • -

  • Rent Amount
  • $700.00

Cash Flow

Cap Rate5.2 Gross Yield8.6% Annual Rent$8,400.00 Property Taxes$807.46 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $8,400.00 $700.00 / mo $42,000.00 $700.00 / mo $84,000.00 $700.00 / mo
Estimated Expenses $807.46 $4,037.30 $8,074.60
Net Cash Flow $7,592.54 $37,962.70 $75,925.40
HOA Fees $2,544.00 $12,720.00 $25,440.00