4160 N HIGHWAY A1A #201A (MLS: O6286032) For Sale

4160 N HIGHWAY A1A #201A, (Saint Lucie), Fort Pierce Florida 34949

Currently Rented at $5,500.00 / month

Area: -

Property Info

  • MLS O6286032
  • Unit No 201A
  • Bedrooms 3
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2981
  • Foundation Block
  • Min Lease Block
  • HOA Fees $1,433.00

Interior Features

  • Ceiling Fans(s)
  • Elevator
  • Living Room/Dining Room Combo
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$995,000.00

Rental Price

$
$5,500.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 6.6%
  • Lease End Date
  • May 31, 2025

  • Rent Amount
  • $5,500.00

Cash Flow

Cap Rate3.5 Gross Yield6.6% Annual Rent$66,000.00 Property Taxes$13,748.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $66,000.00 $5,500.00 / mo $330,000.00 $5,500.00 / mo $660,000.00 $5,500.00 / mo
Estimated Expenses $13,748.00 $68,740.00 $137,480.00
Net Cash Flow $52,252.00 $261,260.00 $522,520.00
HOA Fees $17,196.00 $85,980.00 $171,960.00