30333 SOUTHWELL LN (MLS: TB8557810) For Sale

30333 SOUTHWELL LN, (Pasco), Wesley Chapel Florida 33543

Currently Rented at $2,300.00 / month

Area: 2184

Property Info

  • MLS TB8557810
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2184
  • Living Area (sqft) 1853
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $335.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Other
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$339,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.6 Gross Yield8.1% Annual Rent$27,600.00 Property Taxes$4,752.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $4,752.17 $23,760.85 $47,521.70
Net Cash Flow $22,847.83 $114,239.15 $228,478.30
HOA Fees $4,020.00 $20,100.00 $40,200.00

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