36413 CHERRYWOOD LN (MLS: TB8542592) For Sale

36413 CHERRYWOOD LN, (Pasco), Zephyrhills Florida 33541

Currently Rented at $1,000.00 / month

Area: 1636

Property Info

  • MLS TB8542592
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1636
  • Living Area (sqft) 924
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Split Bedroom

Buy Price

$
$89,900.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 12%
  • Gross Yield
  • 13.3%
  • Lease End Date
  • February 27, 2027
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate12.0 Gross Yield13.3% Annual Rent$12,000.00 Property Taxes$1,206.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $1,206.00 $6,030.00 $12,060.00
Net Cash Flow $10,794.00 $53,970.00 $107,940.00

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