26220 FEATHERGRASS CIR (MLS: O6423365) For Sale
26220 FEATHERGRASS CIR,
(Lake),
Leesburg Florida 34748
Currently Rented at $2,070.00 / month
Area: 1951
- MLS O6423365
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1951
- Living Area (sqft) 1432
- Foundation Slab
- Min Lease Slab
- HOA Fees $80.00
Cash Flow
|
Cap Rate6.2
|
Gross Yield7.8%
|
Annual Rent$24,840.00
|
Property Taxes$4,095.19
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$24,840.00 $2,070.00 / mo
|
$124,200.00 $2,070.00 / mo
|
$248,400.00 $2,070.00 / mo
|
| Estimated Expenses |
|
|
|
$4,095.19 |
$20,475.95 |
$40,951.90 |
| Net Cash Flow |
|
|
|
$20,744.81 |
$103,724.05 |
$207,448.10 |
| HOA Fees |
|
|
|
$960.00 |
$4,800.00 |
$9,600.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.