29929 PLAYA DEL REY LN (MLS: TB8452480) For Sale

29929 PLAYA DEL REY LN, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $2,000.00 / month

Area: 1312

Property Info

  • MLS TB8452480
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1312
  • Living Area (sqft) 1184
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $358.05

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$229,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate7.5 Gross Yield10.5% Annual Rent$24,000.00 Property Taxes$2,534.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,534.66 $12,673.30 $25,346.60
Net Cash Flow $21,465.34 $107,326.70 $214,653.40
HOA Fees $4,296.60 $21,483.00 $42,966.00

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