3650 KINGSBURY DR (MLS: TB8521661) For Sale

3650 KINGSBURY DR, (Pasco), Holiday Florida 34691

Currently Rented at $2,100.00 / month

Area: 1098

Property Info

  • MLS TB8521661
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1098
  • Living Area (sqft) 848
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets

Buy Price

$
$230,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 9.8%
  • Gross Yield
  • 11%
  • Lease End Date
  • -
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate9.8 Gross Yield11% Annual Rent$25,200.00 Property Taxes$2,692.15 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $2,692.15 $13,460.75 $26,921.50
Net Cash Flow $22,507.85 $112,539.25 $225,078.50

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