5117 SCHOOL RD (MLS: TB8353556) For Sale

5117 SCHOOL RD, (Pasco), New Port Richey Florida 34653

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS TB8353556
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1454
  • Foundation Block, Slab
  • Min Lease Block, Slab

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan

Buy Price

$
$295,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • July 01, 2025

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate5.4 Gross Yield7.3% Annual Rent$21,600.00 Property Taxes$5,550.29 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $5,550.29 $27,751.45 $55,502.90
Net Cash Flow $16,049.71 $80,248.55 $160,497.10