5667 CHORLEYWOOD LN (MLS: TB8536141) For Sale

5667 CHORLEYWOOD LN, (Pasco), Wesley Chapel Florida 33545

Currently Rented at $2,400.00 / month

Area: 2787

Property Info

  • MLS TB8536141
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2787
  • Living Area (sqft) 2261
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $73.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs

Buy Price

$
$389,900.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.4%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate5.4 Gross Yield7.4% Annual Rent$28,800.00 Property Taxes$6,728.26 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $6,728.26 $33,641.30 $67,282.60
Net Cash Flow $22,071.74 $110,358.70 $220,717.40
HOA Fees $876.00 $4,380.00 $8,760.00

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