443 POMEGRANATE PATH (MLS: O6432303) For Sale
443 POMEGRANATE PATH,
(Sumter),
The Villages Florida 32163
Currently Rented at $2,750.00 / month
Area: 2728
- MLS O6432303
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2728
- Living Area (sqft) 1895
- Foundation Slab
- Min Lease Slab
- HOA Fees $204.00
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.1
|
Gross Yield7%
|
Annual Rent$33,000.00
|
Property Taxes$6,340.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$33,000.00 $2,750.00 / mo
|
$165,000.00 $2,750.00 / mo
|
$330,000.00 $2,750.00 / mo
|
| Estimated Expenses |
|
|
|
$6,340.00 |
$31,700.00 |
$63,400.00 |
| Net Cash Flow |
|
|
|
$26,660.00 |
$133,300.00 |
$266,600.00 |
| HOA Fees |
|
|
|
$2,448.00 |
$12,240.00 |
$24,480.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.