1369 HIGHWAY A1A #7 (MLS: S5107937) For Sale

1369 HIGHWAY A1A #7, (Brevard), Satellite Beach Florida 32937

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS S5107937
  • Unit No 7
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 747
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $360.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen

Buy Price

$
$395,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 2.5%
  • Gross Yield
  • 4.6%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate2.5 Gross Yield4.6% Annual Rent$18,000.00 Property Taxes$3,796.52 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $3,796.52 $18,982.60 $37,965.20
Net Cash Flow $14,203.48 $71,017.40 $142,034.80
HOA Fees $4,320.00 $21,600.00 $43,200.00