5000 GASPARILLA RD #73A (MLS: D6139754) For Sale

5000 GASPARILLA RD #73A, (Lee), Boca Grande Florida 33921

Currently Rented at $15,000.00 / month

Area: -

Property Info

  • MLS D6139754
  • Unit No 73A
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1418
  • Foundation Pillar/Post/Pier
  • Min Lease Pillar/Post/Pier
  • HOA Fees $4,366.67

Interior Features

  • Built-in Features
  • Chair Rail
  • Crown Molding

Buy Price

$
$1,750,000.00

Rental Price

$
$15,000.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • -
  • Rent Amount

  • $15,000.00

Cash Flow

Cap Rate5.8 Gross Yield10.3% Annual Rent$180,000.00 Property Taxes$25,609.90 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $180,000.00 $15,000.00 / mo $900,000.00 $15,000.00 / mo $1,800,000.00 $15,000.00 / mo
Estimated Expenses $25,609.90 $128,049.50 $256,099.00
Net Cash Flow $154,390.10 $771,950.50 $1,543,901.00
HOA Fees $52,400.04 $262,000.20 $524,000.40