4620 BAY BLVD #1117 (MLS: TB8494536) For Sale

4620 BAY BLVD #1117, (Pasco), Port Richey Florida 34668

Currently Rented at $1,750.00 / month

Area: 1248

Property Info

  • MLS TB8494536
  • Unit No 1117
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1248
  • Living Area (sqft) 1025
  • Foundation Pillar/Post/Pier, Slab
  • Min Lease Pillar/Post/Pier, Slab
  • HOA Fees $1,190.00

Interior Features

  • Ceiling Fans(s)
  • Dry Bar
  • Elevator
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Stone Counters
  • Thermostat
  • Window Treatments

Buy Price

$
$259,900.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 0.6%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate0.6 Gross Yield8.1% Annual Rent$21,000.00 Property Taxes$5,177.41 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $5,177.41 $25,887.05 $51,774.10
Net Cash Flow $15,822.59 $79,112.95 $158,225.90
HOA Fees $14,280.00 $71,400.00 $142,800.00

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