3221 ATLANTIS DR (MLS: A4640704) For Sale

3221 ATLANTIS DR, (Pasco), Holiday Florida 34691

Currently Rented at $1,325.00 / month

Area: -

Property Info

  • MLS A4640704
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 840
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$175,000.00

Rental Price

$
$1,325.00
  • Cap Rate
  • 8%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,325.00

Cash Flow

Cap Rate8.0 Gross Yield9.1% Annual Rent$15,900.00 Property Taxes$1,887.73 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,900.00 $1,325.00 / mo $79,500.00 $1,325.00 / mo $159,000.00 $1,325.00 / mo
Estimated Expenses $1,887.73 $9,438.65 $18,877.30
Net Cash Flow $14,012.27 $70,061.35 $140,122.70