12010 PROCTOR LOOP #4 (MLS: O6406288) For Sale

12010 PROCTOR LOOP #4, (Pasco), New Port Richey Florida 34654

Currently Rented at $1,350.00 / month

Area: 1239

Property Info

  • MLS O6406288
  • Unit No 4
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1239
  • Living Area (sqft) 1239
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $474.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$119,500.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 13.6%
  • Lease End Date
  • October 31, 2027
  • Rent Amount

  • $1,350.00

Cash Flow

Cap Rate7.2 Gross Yield13.6% Annual Rent$16,200.00 Property Taxes$1,850.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $1,850.68 $9,253.40 $18,506.80
Net Cash Flow $14,349.32 $71,746.60 $143,493.20
HOA Fees $5,688.00 $28,440.00 $56,880.00

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