13529 CREST LAKE DR (MLS: TB8518150) For Sale

13529 CREST LAKE DR, (Pasco), Hudson Florida 34669

Currently Rented at $2,000.00 / month

Area: 1906

Property Info

  • MLS TB8518150
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1906
  • Living Area (sqft) 1521
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $322.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$239,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 10%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate6.4 Gross Yield10% Annual Rent$24,000.00 Property Taxes$4,864.97 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $4,864.97 $24,324.85 $48,649.70
Net Cash Flow $19,135.03 $95,675.15 $191,350.30
HOA Fees $3,864.00 $19,320.00 $38,640.00

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