9024 BARRIER COAST TRL (MLS: TB8481834) For Sale
9024 BARRIER COAST TRL,
(Manatee),
Parrish Florida 34219
Currently Rented at $4,500.00 / month
Area: 2852
- MLS TB8481834
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2852
- Living Area (sqft) 2075
- Foundation Slab
- Min Lease Slab
- HOA Fees $421.00
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate6.2
|
Gross Yield7.4%
|
Annual Rent$54,000.00
|
Property Taxes$4,016.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$54,000.00 $4,500.00 / mo
|
$270,000.00 $4,500.00 / mo
|
$540,000.00 $4,500.00 / mo
|
| Estimated Expenses |
|
|
|
$4,016.00 |
$20,080.00 |
$40,160.00 |
| Net Cash Flow |
|
|
|
$49,984.00 |
$249,920.00 |
$499,840.00 |
| HOA Fees |
|
|
|
$5,052.00 |
$25,260.00 |
$50,520.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.