7545 FIRST CIRCLE DR (MLS: TB8526325) For Sale

7545 FIRST CIRCLE DR, (Hernando), Brooksville Florida 34613

Currently Rented at $1,200.00 / month

Area: 1872

Property Info

  • MLS TB8526325
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1872
  • Living Area (sqft) 960
  • Foundation Crawlspace, Pillar/Post/Pier
  • Min Lease Crawlspace, Pillar/Post/Pier
  • HOA Fees $46.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$149,900.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • June 01, 2027
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate8.1 Gross Yield9.6% Annual Rent$14,400.00 Property Taxes$1,749.63 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $1,749.63 $8,748.15 $17,496.30
Net Cash Flow $12,650.37 $63,251.85 $126,503.70
HOA Fees $552.00 $2,760.00 $5,520.00

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