32684 TAMARIND GROVE LN (MLS: TB8516509) For Sale

32684 TAMARIND GROVE LN, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $3,200.00 / month

Area: 3879

Property Info

  • MLS TB8516509
  • Unit No -
  • Bedrooms 5
  • Bathrooms 5
  • Area (sqft) 3879
  • Living Area (sqft) 3251
  • Foundation Slab
  • Min Lease -
  • HOA Fees $456.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$549,000.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 4.1%
  • Gross Yield
  • 7%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate4.1 Gross Yield7% Annual Rent$38,400.00 Property Taxes$10,422.20 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $10,422.20 $52,111.00 $104,222.00
Net Cash Flow $27,977.80 $139,889.00 $279,778.00
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.