4700 BALSAM DR (MLS: TB8545817) For Sale

4700 BALSAM DR, (Pasco), Land O Lakes Florida 34639

Currently Rented at $2,900.00 / month

Area: 2545

Property Info

  • MLS TB8545817
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2545
  • Living Area (sqft) 1875
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $133.33

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$430,000.00

Rental Price

$
$2,900.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $2,900.00

Cash Flow

Cap Rate6.3 Gross Yield8.1% Annual Rent$34,800.00 Property Taxes$5,928.72 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,800.00 $2,900.00 / mo $174,000.00 $2,900.00 / mo $348,000.00 $2,900.00 / mo
Estimated Expenses $5,928.72 $29,643.60 $59,287.20
Net Cash Flow $28,871.28 $144,356.40 $288,712.80
HOA Fees $1,599.96 $7,999.80 $15,999.60

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