3633 MORGANS BLUFF CT (MLS: TB8484730) For Sale

3633 MORGANS BLUFF CT, (Pasco), Land O Lakes Florida 34639

Currently Rented at $3,200.00 / month

Area: 3441

Property Info

  • MLS TB8484730
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 3441
  • Living Area (sqft) 2646
  • Foundation Other
  • Min Lease Other
  • HOA Fees $83.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$599,900.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 6.4%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate5.0 Gross Yield6.4% Annual Rent$38,400.00 Property Taxes$7,654.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $7,654.00 $38,270.00 $76,540.00
Net Cash Flow $30,746.00 $153,730.00 $307,460.00
HOA Fees $996.00 $4,980.00 $9,960.00

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