12529 SHADOW RIDGE BLVD (MLS: W7887512) For Sale

12529 SHADOW RIDGE BLVD, (Pasco), Hudson Florida 34669

Currently Rented at $2,800.00 / month

Area: 2441

Property Info

  • MLS W7887512
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2441
  • Living Area (sqft) 1631
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $6.33

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)

Buy Price

$
$340,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 8.8%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • -
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate8.8 Gross Yield9.9% Annual Rent$33,600.00 Property Taxes$3,618.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $3,618.86 $18,094.30 $36,188.60
Net Cash Flow $29,981.14 $149,905.70 $299,811.40
HOA Fees $75.96 $379.80 $759.60

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