7974 PENROSE PL (MLS: G5096419) For Sale

7974 PENROSE PL, (Sumter), Wildwood Florida 34785

Currently Rented at $2,540.00 / month

Area: 2560

Property Info

  • MLS G5096419
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2560
  • Living Area (sqft) 1844
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $142.00

Interior Features

  • 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

Buy Price

$
$320,000.00

Rental Price

$
$2,540.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -

  • Rent Amount
  • $2,540.00

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