15647 STABLE RUN DR (MLS: TB8518822) For Sale

15647 STABLE RUN DR, (Pasco), Spring Hill Florida 34610

Currently Rented at $1,550.00 / month

Area: 1351

Property Info

  • MLS TB8518822
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1351
  • Living Area (sqft) 1238
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $210.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$229,900.00

Rental Price

$
$1,550.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,550.00

Cash Flow

Cap Rate5.6 Gross Yield8.1% Annual Rent$18,600.00 Property Taxes$3,141.11 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,600.00 $1,550.00 / mo $93,000.00 $1,550.00 / mo $186,000.00 $1,550.00 / mo
Estimated Expenses $3,141.11 $15,705.55 $31,411.10
Net Cash Flow $15,458.89 $77,294.45 $154,588.90
HOA Fees $2,520.00 $12,600.00 $25,200.00

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