6065 NW 186TH ST #312 (MLS: S5122966) For Sale

6065 NW 186TH ST #312, (Miami-dade), Hialeah Florida 33015

Currently Rented at $2,100.00 / month

Area: 1004

Property Info

  • MLS S5122966
  • Unit No 312
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1004
  • Living Area (sqft) 1004
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $472.88

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$260,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • January 01, 2027
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate6.3 Gross Yield9.7% Annual Rent$25,200.00 Property Taxes$3,129.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $3,129.37 $15,646.85 $31,293.70
Net Cash Flow $22,070.63 $110,353.15 $220,706.30
HOA Fees $5,674.56 $28,372.80 $56,745.60

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