31707 SUN KETTLE LOOP (MLS: TB8512485) For Sale

31707 SUN KETTLE LOOP, (Pasco), Wesley Chapel Florida 33545

Currently Rented at $2,799.00 / month

Area: 3037

Property Info

  • MLS TB8512485
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3037
  • Living Area (sqft) 2584
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $75.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$449,995.00

Rental Price

$
$2,799.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • July 08, 2026
  • Rent Amount

  • $2,799.00

Cash Flow

Cap Rate5.2 Gross Yield7.5% Annual Rent$33,588.00 Property Taxes$9,310.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,588.00 $2,799.00 / mo $167,940.00 $2,799.00 / mo $335,880.00 $2,799.00 / mo
Estimated Expenses $9,310.00 $46,550.00 $93,100.00
Net Cash Flow $24,278.00 $121,390.00 $242,780.00
HOA Fees $900.00 $4,500.00 $9,000.00

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