28510 SEASHELL CT (MLS: TB8510027) For Sale

28510 SEASHELL CT, (Pasco), Wesley Chapel Florida 33545

Currently Rented at $1,795.00 / month

Area: 1140

Property Info

  • MLS TB8510027
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1140
  • Living Area (sqft) 1140
  • Foundation Block
  • Min Lease Block
  • HOA Fees $100.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$300,000.00

Rental Price

$
$1,795.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,795.00

Cash Flow

Cap Rate5.4 Gross Yield7.2% Annual Rent$21,540.00 Property Taxes$4,172.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,540.00 $1,795.00 / mo $107,700.00 $1,795.00 / mo $215,400.00 $1,795.00 / mo
Estimated Expenses $4,172.38 $20,861.90 $41,723.80
Net Cash Flow $17,367.62 $86,838.10 $173,676.20
HOA Fees $1,200.00 $6,000.00 $12,000.00

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