36520-36522-36526 COUNTY ROAD 52 (MLS: TB8492761) For Sale

36520-36522-36526 COUNTY ROAD 52, (Pasco), Dade City Florida 33525

Currently Rented at $2,700.00 / month

Area: 2654

Property Info

  • MLS TB8492761
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2654
  • Living Area (sqft) 2654
  • Foundation Block
  • Min Lease -

Interior Features

  • Ninguno

Buy Price

$
$2,500,000.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 1.1%
  • Gross Yield
  • 1.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate1.1 Gross Yield1.3% Annual Rent$32,400.00 Property Taxes$4,823.04 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $32,400.00 $2,700.00 / mo $162,000.00 $2,700.00 / mo $324,000.00 $2,700.00 / mo
Estimated Expenses $4,823.04 $24,115.20 $48,230.40
Net Cash Flow $27,576.96 $137,884.80 $275,769.60