14071 HERITAGE LANDING BLVD #334 (MLS: R4908599) For Sale
14071 HERITAGE LANDING BLVD #334,
(Charlotte),
Punta Gorda Florida 33955
Currently Rented at $2,200.00 / month
Area: 1194
- MLS R4908599
- Unit No 334
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1194
- Living Area (sqft) 1194
- Foundation Block
- Min Lease Block
- HOA Fees $1,025.00
- Crown Molding
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate2.9
|
Gross Yield8.8%
|
Annual Rent$26,400.00
|
Property Taxes$5,464.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$26,400.00 $2,200.00 / mo
|
$132,000.00 $2,200.00 / mo
|
$264,000.00 $2,200.00 / mo
|
| Estimated Expenses |
|
|
|
$5,464.00 |
$27,320.00 |
$54,640.00 |
| Net Cash Flow |
|
|
|
$20,936.00 |
$104,680.00 |
$209,360.00 |
| HOA Fees |
|
|
|
$12,300.00 |
$61,500.00 |
$123,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.