199 PINE ST (MLS: TB8567504) For Sale

199 PINE ST, (Citrus), Homosassa Florida 34446

Currently Rented at $2,500.00 / month

Area: 2747

Property Info

  • MLS TB8567504
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2747
  • Living Area (sqft) 2367
  • Foundation Block
  • Min Lease Block
  • HOA Fees $10.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Vaulted Ceiling(s)
  • Wal

Buy Price

$
$380,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • January 01, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.6 Gross Yield7.9% Annual Rent$30,000.00 Property Taxes$4,627.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,627.37 $23,136.85 $46,273.70
Net Cash Flow $25,372.63 $126,863.15 $253,726.30
HOA Fees $120.00 $600.00 $1,200.00

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