4926 N COLEUS TER (MLS: OM734217) For Sale

4926 N COLEUS TER, (Citrus), Crystal River Florida 34428

Currently Rented at $1,050.00 / month

Area: 1018

Property Info

  • MLS OM734217
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1018
  • Living Area (sqft) 948
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Thermostat

Buy Price

$
$115,000.00

Rental Price

$
$1,050.00
  • Cap Rate
  • 9.9%
  • Gross Yield
  • 11%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $1,050.00

Cash Flow

Cap Rate9.9 Gross Yield11% Annual Rent$12,600.00 Property Taxes$1,208.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,600.00 $1,050.00 / mo $63,000.00 $1,050.00 / mo $126,000.00 $1,050.00 / mo
Estimated Expenses $1,208.00 $6,040.00 $12,080.00
Net Cash Flow $11,392.00 $56,960.00 $113,920.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.