12704 CORNELL CT (MLS: W7882421) For Sale

12704 CORNELL CT, (Pasco), Hudson Florida 34667

Currently Rented at $1,500.00 / month

Area: 1476

Property Info

  • MLS W7882421
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1476
  • Living Area (sqft) 1120
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$189,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 8.4%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • February 28, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate8.4 Gross Yield9.5% Annual Rent$18,000.00 Property Taxes$2,082.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,082.17 $10,410.85 $20,821.70
Net Cash Flow $15,917.83 $79,589.15 $159,178.30

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