126 W ALACHUA LN (MLS: O6254618) For Sale

126 W ALACHUA LN, (Brevard), Cocoa Beach Florida 32931

Currently Rented at $3,200.00 / month

Area: -

Property Info

  • MLS O6254618
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2332
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$650,000.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 5.9%
  • Lease End Date
  • -
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate4.6 Gross Yield5.9% Annual Rent$38,400.00 Property Taxes$8,607.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $8,607.66 $43,038.30 $86,076.60
Net Cash Flow $29,792.34 $148,961.70 $297,923.40