143 BULLDOG LN (MLS: G5117533) For Sale

143 BULLDOG LN, (Lake), Umatilla Florida 32784

Currently Rented at $1,800.00 / month

Area: 1494

Property Info

  • MLS G5117533
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1494
  • Living Area (sqft) 1104
  • Foundation Other
  • Min Lease Other

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen

Buy Price

$
$169,200.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 11%
  • Gross Yield
  • 12.8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate11.0 Gross Yield12.8% Annual Rent$21,600.00 Property Taxes$2,948.46 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,948.46 $14,742.30 $29,484.60
Net Cash Flow $18,651.54 $93,257.70 $186,515.40

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.