1142 BLUEGRASS DR (MLS: O6415429) For Sale
1142 BLUEGRASS DR,
(Lake),
Groveland Florida 34736
Currently Rented at $1,400.00 / month
Area: 2260
- MLS O6415429
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2260
- Living Area (sqft) 1734
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
|
Cap Rate3.8
|
Gross Yield5.5%
|
Annual Rent$16,800.00
|
Property Taxes$4,839.16
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$16,800.00 $1,400.00 / mo
|
$84,000.00 $1,400.00 / mo
|
$168,000.00 $1,400.00 / mo
|
| Estimated Expenses |
|
|
|
$4,839.16 |
$24,195.80 |
$48,391.60 |
| Net Cash Flow |
|
|
|
$11,960.84 |
$59,804.20 |
$119,608.40 |
| HOA Fees |
|
|
|
$440.04 |
$2,200.20 |
$4,400.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.