6163 DAERR RIDGE ST (MLS: TB8508161) For Sale

6163 DAERR RIDGE ST, (Pasco), Zephyrhills Florida 33542

Currently Rented at $1,900.00 / month

Area: 1386

Property Info

  • MLS TB8508161
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1386
  • Living Area (sqft) 1386
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $185.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat

Buy Price

$
$249,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • -
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.2 Gross Yield9.2% Annual Rent$22,800.00 Property Taxes$5,029.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $5,029.38 $25,146.90 $50,293.80
Net Cash Flow $17,770.62 $88,853.10 $177,706.20
HOA Fees $2,220.00 $11,100.00 $22,200.00

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