19657 SHADY OAK DR (MLS: TB8533237) For Sale

19657 SHADY OAK DR, (Pasco), Land O Lakes Florida 34638

Currently Rented at $2,150.00 / month

Area: 1735

Property Info

  • MLS TB8533237
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1735
  • Living Area (sqft) 1451
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $181.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$300,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate6.4 Gross Yield8.6% Annual Rent$25,800.00 Property Taxes$4,576.72 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $4,576.72 $22,883.60 $45,767.20
Net Cash Flow $21,223.28 $106,116.40 $212,232.80
HOA Fees $2,172.00 $10,860.00 $21,720.00

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