19222 FORT DADE AVE (MLS: TB8499884) For Sale

19222 FORT DADE AVE, (Hernando), Brooksville Florida 34601

Currently Rented at $4,500.00 / month

Area: 2090

Property Info

  • MLS TB8499884
  • Unit No -
  • Bedrooms 7
  • Bathrooms 3
  • Area (sqft) 2090
  • Living Area (sqft) 1762
  • Foundation Block
  • Min Lease Block

Interior Features

  • Open Floorplan
  • Primary Bedroom Main Floor
  • Stone Counters

Buy Price

$
$390,000.00

Rental Price

$
$4,500.00
  • Cap Rate
  • 13.1%
  • Gross Yield
  • 13.8%
  • Lease End Date
  • -
  • Rent Amount

  • $4,500.00

Cash Flow

Cap Rate13.1 Gross Yield13.8% Annual Rent$54,000.00 Property Taxes$2,990.72 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $54,000.00 $4,500.00 / mo $270,000.00 $4,500.00 / mo $540,000.00 $4,500.00 / mo
Estimated Expenses $2,990.72 $14,953.60 $29,907.20
Net Cash Flow $51,009.28 $255,046.40 $510,092.80