21038 VOYAGER BLVD #4 (MLS: TB8332101) For Sale

21038 VOYAGER BLVD #4, (Pasco), Land O Lakes Florida 34638

Currently Rented at $1,600.00 / month

Area: -

Property Info

  • MLS TB8332101
  • Unit No 4
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 800
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $240.00

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$165,500.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 11.6%
  • Lease End Date
  • June 30, 2025

  • Rent Amount
  • $1,600.00

Cash Flow

Cap Rate9.0 Gross Yield11.6% Annual Rent$19,200.00 Property Taxes$1,440.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $1,440.00 $7,200.00 $14,400.00
Net Cash Flow $17,760.00 $88,800.00 $177,600.00
HOA Fees $2,880.00 $14,400.00 $28,800.00