11000 PLACIDA RD #2103 (MLS: D6145395) For Sale
11000 PLACIDA RD #2103,
(Charlotte),
Placida Florida 33946
Currently Rented at $11,000.00 / month
Area: 3423
- MLS D6145395
- Unit No 2103
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3423
- Living Area (sqft) 2940
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $6,783.33
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
|
Cap Rate2.5
|
Gross Yield8.9%
|
Annual Rent$132,000.00
|
Property Taxes$13,102.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$132,000.00 $11,000.00 / mo
|
$660,000.00 $11,000.00 / mo
|
$1,320,000.00 $11,000.00 / mo
|
| Estimated Expenses |
|
|
|
$13,102.00 |
$65,510.00 |
$131,020.00 |
| Net Cash Flow |
|
|
|
$118,898.00 |
$594,490.00 |
$1,188,980.00 |
| HOA Fees |
|
|
|
$81,399.96 |
$406,999.80 |
$813,999.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.