4624 BELFAST DR (MLS: TB8355588) For Sale

4624 BELFAST DR, (Pasco), New Port Richey Florida 34652

Currently Rented at $2,400.00 / month

Area: -

Property Info

  • MLS TB8355588
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1155
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Chair Rail
  • Stone Counters
  • Thermostat

Buy Price

$
$300,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 8.5%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • February 28, 2025

  • Rent Amount
  • $2,400.00

Cash Flow

Cap Rate8.5 Gross Yield9.6% Annual Rent$28,800.00 Property Taxes$3,152.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $3,152.00 $15,760.00 $31,520.00
Net Cash Flow $25,648.00 $128,240.00 $256,480.00