2921 REGENCY DR #192921 (MLS: O6418271) For Sale

2921 REGENCY DR #192921, (Brevard), Melbourne Florida 32935

Currently Rented at $1,700.00 / month

Area: 996

Property Info

  • MLS O6418271
  • Unit No 192921
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 996
  • Living Area (sqft) 996
  • Foundation Block
  • Min Lease Block
  • HOA Fees $303.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$138,600.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 10.7%
  • Gross Yield
  • 14.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate10.7 Gross Yield14.7% Annual Rent$20,400.00 Property Taxes$1,910.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $1,910.56 $9,552.80 $19,105.60
Net Cash Flow $18,489.44 $92,447.20 $184,894.40
HOA Fees $3,636.00 $18,180.00 $36,360.00

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