5327 ENCHANTED AVE (MLS: O6429261) For Sale
5327 ENCHANTED AVE,
(Brevard),
Titusville Florida 32780
Currently Rented at $2,700.00 / month
Area: 2763
- MLS O6429261
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2763
- Living Area (sqft) 2763
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.08
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
|
Cap Rate6.8
|
Gross Yield8.5%
|
Annual Rent$32,400.00
|
Property Taxes$6,229.43
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$32,400.00 $2,700.00 / mo
|
$162,000.00 $2,700.00 / mo
|
$324,000.00 $2,700.00 / mo
|
| Estimated Expenses |
|
|
|
$6,229.43 |
$31,147.15 |
$62,294.30 |
| Net Cash Flow |
|
|
|
$26,170.57 |
$130,852.85 |
$261,705.70 |
| HOA Fees |
|
|
|
$384.96 |
$1,924.80 |
$3,849.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.