32206 TURTLE GRACE LOOP (MLS: TB8502381) For Sale

32206 TURTLE GRACE LOOP, (Pasco), Wesley Chapel Florida 33545

Currently Rented at $2,500.00 / month

Area: 2183

Property Info

  • MLS TB8502381
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2183
  • Living Area (sqft) 1758
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $150.00

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$269,990.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate8.1 Gross Yield11.1% Annual Rent$30,000.00 Property Taxes$6,316.61 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 $6,316.61 $31,583.05 $63,166.10
Net Cash Flow $23,683.39 $118,416.95 $236,833.90
HOA Fees $1,800.00 $9,000.00 $18,000.00

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