11139 LINDEN DEPOT RD (MLS: TB8518745) For Sale

11139 LINDEN DEPOT RD, (Pasco), San Antonio Florida 33576

Currently Rented at $2,900.00 / month

Area: 3296

Property Info

  • MLS TB8518745
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 3296
  • Living Area (sqft) 2896
  • Foundation Block, Slab
  • Min Lease Block, Slab

Interior Features

  • Ceiling Fans(s)
  • Other
  • Walk-In Closet(s)

Buy Price

$
$488,900.00

Rental Price

$
$2,900.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 7.1%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,900.00

Cash Flow

Cap Rate5.1 Gross Yield7.1% Annual Rent$34,800.00 Property Taxes$9,946.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,800.00 $2,900.00 / mo $174,000.00 $2,900.00 / mo $348,000.00 $2,900.00 / mo
Estimated Expenses $9,946.00 $49,730.00 $99,460.00
Net Cash Flow $24,854.00 $124,270.00 $248,540.00

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