7119 FAIR LN (MLS: TB8481572) For Sale

7119 FAIR LN, (Pasco), Hudson Florida 34667

Currently Rented at $2,500.00 / month

Area: 3094

Property Info

  • MLS TB8481572
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 3094
  • Living Area (sqft) 1964
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)
  • Wet Bar
  • Window Treatments

Buy Price

$
$595,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 5%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate3.9 Gross Yield5% Annual Rent$30,000.00 Property Taxes$6,783.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $6,783.44 $33,917.20 $67,834.40
Net Cash Flow $23,216.56 $116,082.80 $232,165.60