86434 MOONLIT WALK CIR (MLS: L4963831) For Sale

86434 MOONLIT WALK CIR, (Nassau), Yulee Florida 32097

Currently Rented at $2,300.00 / month

Area: 2018

Property Info

  • MLS L4963831
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2018
  • Living Area (sqft) 2006
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $74.79

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Solid Surface Counters
  • Tray Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$389,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 7.1%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate6.1 Gross Yield7.1% Annual Rent$27,600.00 Property Taxes$2,970.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $2,970.00 $14,850.00 $29,700.00
Net Cash Flow $24,630.00 $123,150.00 $246,300.00
HOA Fees $897.48 $4,487.40 $8,974.80

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