13 S HERNANDO AVE (MLS: C7496723) For Sale

13 S HERNANDO AVE, (De Soto), Arcadia Florida 34266

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS C7496723
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1380
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$189,900.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 11.1%
  • Gross Yield
  • 12%
  • Lease End Date
  • -
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate11.1 Gross Yield12% Annual Rent$22,800.00 Property Taxes$1,812.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $1,812.44 $9,062.20 $18,124.40
Net Cash Flow $20,987.56 $104,937.80 $209,875.60