1130 BARRANCA AVE (MLS: TB8332355) For Sale

1130 BARRANCA AVE, (Hernando), Spring Hill Florida 34609

Currently Rented at $3,400.00 / month

Area: -

Property Info

  • MLS TB8332355
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1954
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Vaulted Ceiling(s)

Buy Price

$
$439,900.00

Rental Price

$
$3,400.00
  • Cap Rate
  • 8.5%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • -

  • Rent Amount
  • $3,400.00

Cash Flow

Cap Rate8.5 Gross Yield9.3% Annual Rent$40,800.00 Property Taxes$3,288.31 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $40,800.00 $3,400.00 / mo $204,000.00 $3,400.00 / mo $408,000.00 $3,400.00 / mo
Estimated Expenses $3,288.31 $16,441.55 $32,883.10
Net Cash Flow $37,511.69 $187,558.45 $375,116.90