3 E LEMON ST (MLS: G5089708) For Sale

3 E LEMON ST, (Citrus), Beverly Hills Florida 34465

Currently Rented at $1,000.00 / month

Area: 1120

Property Info

  • MLS G5089708
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 1120
  • Living Area (sqft) 999
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$112,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 9.3%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • January 31, 2024
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate9.3 Gross Yield10.7% Annual Rent$12,000.00 Property Taxes$1,622.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $1,622.44 $8,112.20 $16,224.40
Net Cash Flow $10,377.56 $51,887.80 $103,775.60