5116 CELLO WOOD LN (MLS: TB8546786) For Sale

5116 CELLO WOOD LN, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $2,500.00 / month

Area: 3249

Property Info

  • MLS TB8546786
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 3249
  • Living Area (sqft) 2759
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $51.33

Interior Features

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

Buy Price

$
$365,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 8.2%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.5 Gross Yield8.2% Annual Rent$30,000.00 Property Taxes$5,694.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $5,694.00 $28,470.00 $56,940.00
Net Cash Flow $24,306.00 $121,530.00 $243,060.00
HOA Fees $615.96 $3,079.80 $6,159.60

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