142 NE 14TH TER (MLS: S5154337) For Sale

142 NE 14TH TER, (Miami-dade), Homestead Florida 33033

Currently Rented at $2,990.00 / month

Area: 3049

Property Info

  • MLS S5154337
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3049
  • Living Area (sqft) 2002
  • Foundation Block
  • Min Lease Block
  • HOA Fees $110.40

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat

Buy Price

$
$515,000.00

Rental Price

$
$2,990.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 7%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $2,990.00

Cash Flow

Cap Rate4.6 Gross Yield7% Annual Rent$35,880.00 Property Taxes$10,612.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $35,880.00 $2,990.00 / mo $179,400.00 $2,990.00 / mo $358,800.00 $2,990.00 / mo
Estimated Expenses $10,612.00 $53,060.00 $106,120.00
Net Cash Flow $25,268.00 $126,340.00 $252,680.00
HOA Fees $1,324.80 $6,624.00 $13,248.00

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