3488 GREAT BANYAN WAY (MLS: TB8516364) For Sale

3488 GREAT BANYAN WAY, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $3,450.00 / month

Area: 3879

Property Info

  • MLS TB8516364
  • Unit No -
  • Bedrooms 5
  • Bathrooms 5
  • Area (sqft) 3879
  • Living Area (sqft) 3251
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $456.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$549,000.00

Rental Price

$
$3,450.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $3,450.00

Cash Flow

Cap Rate4.6 Gross Yield7.5% Annual Rent$41,400.00 Property Taxes$10,472.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $41,400.00 $3,450.00 / mo $207,000.00 $3,450.00 / mo $414,000.00 $3,450.00 / mo
Estimated Expenses $10,472.50 $52,362.50 $104,725.00
Net Cash Flow $30,927.50 $154,637.50 $309,275.00
HOA Fees $5,472.00 $27,360.00 $54,720.00

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