1569 NAPOLI DR W (MLS: N6137438) For Sale

1569 NAPOLI DR W, (Sarasota), Sarasota Florida 34232

Currently Rented at $2,400.00 / month

Area: -

Property Info

  • MLS N6137438
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1673
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $221.67

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$379,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • -

  • Rent Amount
  • $2,400.00

Cash Flow

Cap Rate5.8 Gross Yield7.6% Annual Rent$28,800.00 Property Taxes$4,105.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $4,105.68 $20,528.40 $41,056.80
Net Cash Flow $24,694.32 $123,471.60 $246,943.20
HOA Fees $2,660.04 $13,300.20 $26,600.40