1749 SHADY COVE DR (MLS: W7879824) For Sale

1749 SHADY COVE DR, (Pasco), Holiday Florida 34691

Currently Rented at $1,200.00 / month

Area: 540

Property Info

  • MLS W7879824
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 540
  • Living Area (sqft) 540
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Primary Bedroom Main Floor

Buy Price

$
$105,000.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 12.5%
  • Gross Yield
  • 13.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate12.5 Gross Yield13.7% Annual Rent$14,400.00 Property Taxes$1,233.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $1,233.68 $6,168.40 $12,336.80
Net Cash Flow $13,166.32 $65,831.60 $131,663.20