31746 BARREL WAVE WAY (MLS: TB8531440) For Sale

31746 BARREL WAVE WAY, (Pasco), Wesley Chapel Florida 33545

Currently Rented at $2,800.00 / month

Area: 2834

Property Info

  • MLS TB8531440
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 2834
  • Living Area (sqft) 2389
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $86.67

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$450,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate5.4 Gross Yield7.5% Annual Rent$33,600.00 Property Taxes$8,272.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $8,272.67 $41,363.35 $82,726.70
Net Cash Flow $25,327.33 $126,636.65 $253,273.30
HOA Fees $1,040.04 $5,200.20 $10,400.40

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