31147 CLARIDGE PL (MLS: TB8548054) For Sale

31147 CLARIDGE PL, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $2,100.00 / month

Area: 1679

Property Info

  • MLS TB8548054
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1679
  • Living Area (sqft) 1559
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $300.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$235,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate6.6 Gross Yield10.7% Annual Rent$25,200.00 Property Taxes$6,136.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $6,136.44 $30,682.20 $61,364.40
Net Cash Flow $19,063.56 $95,317.80 $190,635.60
HOA Fees $3,600.00 $18,000.00 $36,000.00

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