11617 DUDA RD (MLS: W7872819) For Sale

11617 DUDA RD, (Pasco), Hudson Florida 34667

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS W7872819
  • Unit No -
  • Bedrooms 4
  • Bathrooms 5
  • Area (sqft) -
  • Living Area (sqft) 1960
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$650,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 3%
  • Gross Yield
  • 3.5%
  • Lease End Date
  • December 31, 2025

  • Rent Amount
  • $1,900.00

Cash Flow

Cap Rate3.0 Gross Yield3.5% Annual Rent$22,800.00 Property Taxes$3,189.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,189.00 $15,945.00 $31,890.00
Net Cash Flow $19,611.00 $98,055.00 $196,110.00