7974 PENROSE PL (MLS: G5096419) For Sale
7974 PENROSE PL,
(Sumter),
Wildwood Florida 34785
Currently Rented at $2,540.00 / month
Area: 2560
- MLS G5096419
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2560
- Living Area (sqft) 1844
- Foundation Slab
- Min Lease Slab
- HOA Fees $142.00
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
|
Cap Rate7.8
|
Gross Yield9.5%
|
Annual Rent$30,480.00
|
Property Taxes$3,962.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,480.00 $2,540.00 / mo
|
$152,400.00 $2,540.00 / mo
|
$304,800.00 $2,540.00 / mo
|
| Estimated Expenses |
|
|
|
$3,962.00 |
$19,810.00 |
$39,620.00 |
| Net Cash Flow |
|
|
|
$26,518.00 |
$132,590.00 |
$265,180.00 |
| HOA Fees |
|
|
|
$1,704.00 |
$8,520.00 |
$17,040.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.