3425 TRICON LN #12 (MLS: O6358792) For Sale

3425 TRICON LN #12, (Pasco), Holiday Florida 34691

Currently Rented at $1,300.00 / month

Area: 998

Property Info

  • MLS O6358792
  • Unit No 12
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 998
  • Living Area (sqft) 870
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $484.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$84,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 10.4%
  • Gross Yield
  • 18.6%
  • Lease End Date
  • May 30, 2026
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate10.4 Gross Yield18.6% Annual Rent$15,600.00 Property Taxes$1,080.30 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,080.30 $5,401.50 $10,803.00
Net Cash Flow $14,519.70 $72,598.50 $145,197.00
HOA Fees $5,808.00 $29,040.00 $58,080.00

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