5557 SEA FOREST DR #216 (MLS: TB8371481) For Sale

5557 SEA FOREST DR #216, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,995.00 / month

Area: 1474

Property Info

  • MLS TB8371481
  • Unit No 216
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1474
  • Living Area (sqft) 1306
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $985.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$179,000.00

Rental Price

$
$1,995.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 13.4%
  • Lease End Date
  • September 30, 2025
  • Rent Amount

  • $1,995.00

Cash Flow

Cap Rate4.4 Gross Yield13.4% Annual Rent$23,940.00 Property Taxes$4,229.10 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,940.00 $1,995.00 / mo $119,700.00 $1,995.00 / mo $239,400.00 $1,995.00 / mo
Estimated Expenses $4,229.10 $21,145.50 $42,291.00
Net Cash Flow $19,710.90 $98,554.50 $197,109.00
HOA Fees $11,820.00 $59,100.00 $118,200.00

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