1825 WILSON PRAIRIE CIR (MLS: O6358750) For Sale

1825 WILSON PRAIRIE CIR, (Lake), Groveland Florida 34736

Currently Rented at $3,500.00 / month

Area: 1736

Property Info

  • MLS O6358750
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1736
  • Living Area (sqft) 1736
  • Foundation Block, Concrete Perimeter
  • Min Lease Block, Concrete Perimeter
  • HOA Fees $92.00

Interior Features

  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$550,000.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • -
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate6.4 Gross Yield7.6% Annual Rent$42,000.00 Property Taxes$5,746.48 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $5,746.48 $28,732.40 $57,464.80
Net Cash Flow $36,253.52 $181,267.60 $362,535.20
HOA Fees $1,104.00 $5,520.00 $11,040.00

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