171 Old Summerwood Blvd Sarasotta, Floor 34232

Assessor Appraisal $285,800

4 Beds

3 Baths

2108 Sqft

Add to List

Compare Properties

10 Years

Calculated Return

$141,047

10 Years

%Combined ROI

255%

10 Years

Initial Investment

$63,733

Parameters:

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Purchase Price:

$32000

Projections

Overview Cash Flow Equity
Cap Rate: 0.7% Gross Yield: 0.6% Appreciation: 6.0% Cash on Cash: 0.7%
--- 5 Years 10 Years 20 Years 30 Years
Total Return $82,395 $82,395 $82,395 $82,395
Cumulative Cash Flow $1,911 $1,911 $1,911 $1,911
Cumulative Appreciation Gain $1,911 $1,911 $1,911 $1,911
Equity Build Up $1,911 $1,911 $1,911 $1,911
Annualized Return 4.0% 4.0% 4.0% 4.0%
Total Investment value $1,911 $1,911 $1,911 $1,911
--- 5 Years 10 Years 20 Years 30 Years
Expected Rent $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo)
Total Expenses $1,911 $1,911 $1,911 $1,911
Property Taxes $1,911 $1,911 $1,911 $1,911
R&M (Reserve) $1,911 $1,911 $1,911 $1,911
--- 5 Years 10 Years 20 Years 30 Years
Expected Rent $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo) $$521,660 ($5L805t/mo)
Total Expenses $1,911 $1,911 $1,911 $1,911
Property Taxes $1,911 $1,911 $1,911 $1,911
R&M (Reserve) $1,911 $1,911 $1,911 $1,911