922 SHORELINE CIR #na (MLS: FC321661) For Sale

922 SHORELINE CIR #na, (Saint Johns), Ponte Vedra Beach Florida 32082

Currently Rented at $1,750.00 / month

Area: 890

Property Info

  • MLS FC321661
  • Unit No na
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 890
  • Living Area (sqft) 890
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $489.00

Interior Features

  • Ceiling Fans(s)
  • Coffered Ceiling(s)
  • Crown Molding
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Stone Counters
  • Tray Ceiling(s)
  • Walk-In Closet(s)
  • Wet Bar
  • Window Treatments

Buy Price

$
$220,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate5.7 Gross Yield9.5% Annual Rent$21,000.00 Property Taxes$2,693.72 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $2,693.72 $13,468.60 $26,937.20
Net Cash Flow $18,306.28 $91,531.40 $183,062.80
HOA Fees $5,868.00 $29,340.00 $58,680.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.