12934 COLONNADE CIR (MLS: OM721060) For Sale
12934 COLONNADE CIR,
(Lake),
Clermont Florida 34711
Currently Rented at $4,000.00 / month
Area: 3915
- MLS OM721060
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) 3915
- Living Area (sqft) 3915
- Foundation Slab
- Min Lease Slab
- HOA Fees $75.00
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate3.5
|
Gross Yield4.4%
|
Annual Rent$48,000.00
|
Property Taxes$8,671.09
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$48,000.00 $4,000.00 / mo
|
$240,000.00 $4,000.00 / mo
|
$480,000.00 $4,000.00 / mo
|
| Estimated Expenses |
|
|
|
$8,671.09 |
$43,355.45 |
$86,710.90 |
| Net Cash Flow |
|
|
|
$39,328.91 |
$196,644.55 |
$393,289.10 |
| HOA Fees |
|
|
|
$900.00 |
$4,500.00 |
$9,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.