625 SILVERTHORN PL (MLS: O6287651) For Sale

625 SILVERTHORN PL, (Lake), Groveland Florida 34736

Currently Rented at $3,250.00 / month

Area: -

Property Info

  • MLS O6287651
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2594
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $57.00

Interior Features

  • High Ceilings
  • Living Room/Dining Room Combo
  • Tray Ceiling(s)

Buy Price

$
$450,000.00

Rental Price

$
$3,250.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • -

  • Rent Amount
  • $3,250.00

Cash Flow

Cap Rate6.8 Gross Yield8.7% Annual Rent$39,000.00 Property Taxes$7,516.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,000.00 $3,250.00 / mo $195,000.00 $3,250.00 / mo $390,000.00 $3,250.00 / mo
Estimated Expenses $7,516.68 $37,583.40 $75,166.80
Net Cash Flow $31,483.32 $157,416.60 $314,833.20
HOA Fees $684.00 $3,420.00 $6,840.00