6452 Sushi Ct
Wesley Chapel, FL 33545
List Price
$205,000
Initial Investment
$56,953Purchase Price
$205,000
Down Payment
25%
Rent
$1,700
Total Return
$113,697
Annualized Return
23.8%
Cap Rate
4.9%
Gross Yield
10.0%
Cash Flow
-$1,819
Appreciation
10.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/19/2018
Lease End
03/31/2020
Lot Size
13,714
HOA
$25/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$19,380Expenses
-$7,061Property Taxes
-$2,992Loan Payments
-$11,145Net Cash Flow
-$1,819See more in Financials
Similar Listings