290 SILVER MAPLE RD (MLS: O6422616) For Sale
290 SILVER MAPLE RD,
(Lake),
Groveland Florida 34736
Currently Rented at $3,000.00 / month
Area: 2315
- MLS O6422616
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2315
- Living Area (sqft) 2315
- Foundation Slab
- Min Lease Slab
- HOA Fees $549.00
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
|
Cap Rate3.6
|
Gross Yield6%
|
Annual Rent$36,000.00
|
Property Taxes$8,028.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$36,000.00 $3,000.00 / mo
|
$180,000.00 $3,000.00 / mo
|
$360,000.00 $3,000.00 / mo
|
| Estimated Expenses |
|
|
|
$8,028.00 |
$40,140.00 |
$80,280.00 |
| Net Cash Flow |
|
|
|
$27,972.00 |
$139,860.00 |
$279,720.00 |
| HOA Fees |
|
|
|
$6,588.00 |
$32,940.00 |
$65,880.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.