4222 RICHMERE DR #4222 (MLS: TB8354870) For Sale

4222 RICHMERE DR #4222, (Pasco), New Port Richey Florida 34652

Currently Rented at $500.00 / month

Area: -

Property Info

  • MLS TB8354870
  • Unit No 4222
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 624
  • Foundation Block
  • Min Lease Block
  • HOA Fees $99.00

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$82,500.00

Rental Price

$
$500.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • -

  • Rent Amount
  • $500.00

Cash Flow

Cap Rate5.6 Gross Yield7.3% Annual Rent$6,000.00 Property Taxes$177.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $6,000.00 $500.00 / mo $30,000.00 $500.00 / mo $60,000.00 $500.00 / mo
Estimated Expenses $177.39 $886.95 $1,773.90
Net Cash Flow $5,822.61 $29,113.05 $58,226.10
HOA Fees $1,188.00 $5,940.00 $11,880.00