11907 FRONTAGE RD (MLS: TB8486693) For Sale

11907 FRONTAGE RD, (Pasco), Dade City Florida 33525

Currently Rented at $1,500.00 / month

Area: 903

Property Info

  • MLS TB8486693
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 903
  • Living Area (sqft) 903
  • Foundation Block, Slab
  • Min Lease Block, Slab

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$325,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 5.5%
  • Lease End Date
  • April 29, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate4.6 Gross Yield5.5% Annual Rent$18,000.00 Property Taxes$2,953.22 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,953.22 $14,766.10 $29,532.20
Net Cash Flow $15,046.78 $75,233.90 $150,467.80

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