71 BELLS OF IRELAND CT (MLS: W7865877) For Sale

71 BELLS OF IRELAND CT, (Citrus), Homosassa Florida 34446

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS W7865877
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2325
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $12.92

Interior Features

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

Buy Price

$
$364,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 4.9%
  • Lease End Date
  • June 30, 2025
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate3.8 Gross Yield4.9% Annual Rent$18,000.00 Property Taxes$4,025.24 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $4,025.24 $20,126.20 $40,252.40
Net Cash Flow $13,974.76 $69,873.80 $139,747.60
HOA Fees $155.04 $775.20 $1,550.40