29901 SOUTHWELL LN (MLS: TB8384034) For Sale

29901 SOUTHWELL LN, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $2,300.00 / month

Area: 2196

Property Info

  • MLS TB8384034
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2196
  • Living Area (sqft) 1865
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $289.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$368,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • July 01, 2025
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate4.7 Gross Yield7.5% Annual Rent$27,600.00 Property Taxes$6,826.88 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $6,826.88 $34,134.40 $68,268.80
Net Cash Flow $20,773.12 $103,865.60 $207,731.20
HOA Fees $3,468.00 $17,340.00 $34,680.00

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