21818 LYONIA LN (MLS: TB8472713) For Sale

21818 LYONIA LN, (Pasco), Land O Lakes Florida 34637

Currently Rented at $2,400.00 / month

Area: 1801

Property Info

  • MLS TB8472713
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1801
  • Living Area (sqft) 1601
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $327.57

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$289,900.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • May 31, 2026
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate7.0 Gross Yield9.9% Annual Rent$28,800.00 Property Taxes$4,538.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $4,538.38 $22,691.90 $45,383.80
Net Cash Flow $24,261.62 $121,308.10 $242,616.20
HOA Fees $3,930.84 $19,654.20 $39,308.40

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