10186 SLEEPY WILLOW CT (MLS: TB8517714) For Sale

10186 SLEEPY WILLOW CT, (Hernando), Spring Hill Florida 34608

Currently Rented at $2,250.00 / month

Area: 2833

Property Info

  • MLS TB8517714
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2833
  • Living Area (sqft) 1948
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $12.50

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$320,900.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • -
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate6.9 Gross Yield8.4% Annual Rent$27,000.00 Property Taxes$4,637.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $4,637.00 $23,185.00 $46,370.00
Net Cash Flow $22,363.00 $111,815.00 $223,630.00
HOA Fees $150.00 $750.00 $1,500.00

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