1351 WILLOW BROOK DR (MLS: TB8482821) For Sale

1351 WILLOW BROOK DR, (Pinellas), Palm Harbor Florida 34683

Currently Rented at $5,995.00 / month

Area: 3933

Property Info

  • MLS TB8482821
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 3933
  • Living Area (sqft) 3091
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $62.92

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$1,195,000.00

Rental Price

$
$5,995.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 6%
  • Lease End Date
  • -
  • Rent Amount

  • $5,995.00

Cash Flow

Cap Rate5.3 Gross Yield6% Annual Rent$71,940.00 Property Taxes$7,705.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $71,940.00 $5,995.00 / mo $359,700.00 $5,995.00 / mo $719,400.00 $5,995.00 / mo
Estimated Expenses $7,705.00 $38,525.00 $77,050.00
Net Cash Flow $64,235.00 $321,175.00 $642,350.00
HOA Fees $755.04 $3,775.20 $7,550.40

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