760 MUSA DR (MLS: O6201650) For Sale

760 MUSA DR, (Monroe), Key Largo Florida 33037

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS O6201650
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1000
  • Foundation Stilt/On Piling
  • Min Lease Stilt/On Piling

Interior Features

  • Ceiling Fans(s)
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat

Buy Price

$
$725,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 3.6%
  • Gross Yield
  • 4.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate3.6 Gross Yield4.1% Annual Rent$30,000.00 Property Taxes$3,607.13 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $3,607.13 $18,035.65 $36,071.30
Net Cash Flow $26,392.87 $131,964.35 $263,928.70