21007 LOS CABOS CT (MLS: TB8486912) For Sale

21007 LOS CABOS CT, (Pasco), Land O Lakes Florida 34637

Currently Rented at $2,500.00 / month

Area: 2783

Property Info

  • MLS TB8486912
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2783
  • Living Area (sqft) 1777
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $149.28

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$648,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 3.1%
  • Gross Yield
  • 4.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate3.1 Gross Yield4.6% Annual Rent$30,000.00 Property Taxes$7,800.10 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 $7,800.10 $39,000.50 $78,001.00
Net Cash Flow $22,199.90 $110,999.50 $221,999.00
HOA Fees $1,791.36 $8,956.80 $17,913.60

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