36027 DEER CREEK DR #201 (MLS: TB8471326) For Sale

36027 DEER CREEK DR #201, (Pasco), Zephyrhills Florida 33541

Currently Rented at $1,300.00 / month

Area: 1169

Property Info

  • MLS TB8471326
  • Unit No 201
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1169
  • Living Area (sqft) 1149
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $349.00

Interior Features

  • Thermostat

Buy Price

$
$165,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate5.4 Gross Yield9.5% Annual Rent$15,600.00 Property Taxes$2,480.87 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 $2,480.87 $12,404.35 $24,808.70
Net Cash Flow $13,119.13 $65,595.65 $131,191.30
HOA Fees $4,188.00 $20,940.00 $41,880.00

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