6417 TEN ACRE CT (MLS: TB8528819) For Sale

6417 TEN ACRE CT, (Pasco), Zephyrhills Florida 33541

Currently Rented at $4,300.00 / month

Area: 3020

Property Info

  • MLS TB8528819
  • Unit No -
  • Bedrooms 6
  • Bathrooms 3
  • Area (sqft) 3020
  • Living Area (sqft) 2580
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $76.50

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$509,000.00

Rental Price

$
$4,300.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 10.1%
  • Lease End Date
  • December 30, 2028
  • Rent Amount

  • $4,300.00

Cash Flow

Cap Rate7.8 Gross Yield10.1% Annual Rent$51,600.00 Property Taxes$11,168.40 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $51,600.00 $4,300.00 / mo $258,000.00 $4,300.00 / mo $516,000.00 $4,300.00 / mo
Estimated Expenses $11,168.40 $55,842.00 $111,684.00
Net Cash Flow $40,431.60 $202,158.00 $404,316.00
HOA Fees $918.00 $4,590.00 $9,180.00

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