36217 RISA MICHELE ST (MLS: TB8508458) For Sale

36217 RISA MICHELE ST, (Pasco), Zephyrhills Florida 33541

Currently Rented at $1,800.00 / month

Area: 1634

Property Info

  • MLS TB8508458
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1634
  • Living Area (sqft) 1634
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $343.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$263,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 8.2%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.2 Gross Yield8.2% Annual Rent$21,600.00 Property Taxes$3,768.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,768.86 $18,844.30 $37,688.60
Net Cash Flow $17,831.14 $89,155.70 $178,311.40
HOA Fees $4,116.00 $20,580.00 $41,160.00

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