2613 AYALA WAY (MLS: TB8473349) For Sale

2613 AYALA WAY, (Sumter), The Villages Florida 32162

Currently Rented at $2,800.00 / month

Area: 2711

Property Info

  • MLS TB8473349
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2711
  • Living Area (sqft) 1956
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$427,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate6.9 Gross Yield7.9% Annual Rent$33,600.00 Property Taxes$4,019.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $4,019.00 $20,095.00 $40,190.00
Net Cash Flow $29,581.00 $147,905.00 $295,810.00

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