162 BERMUDA WAY (MLS: D6148134) For Sale
162 BERMUDA WAY,
(Sarasota),
North Port Florida 34287
Currently Rented at $1,700.00 / month
Area: 1884
- MLS D6148134
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1884
- Living Area (sqft) 1289
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $288.00
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate5.9
|
Gross Yield8.4%
|
Annual Rent$20,400.00
|
Property Taxes$2,726.31
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$20,400.00 $1,700.00 / mo
|
$102,000.00 $1,700.00 / mo
|
$204,000.00 $1,700.00 / mo
|
| Estimated Expenses |
|
|
|
$2,726.31 |
$13,631.55 |
$27,263.10 |
| Net Cash Flow |
|
|
|
$17,673.69 |
$88,368.45 |
$176,736.90 |
| HOA Fees |
|
|
|
$3,456.00 |
$17,280.00 |
$34,560.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.