3723 COLONIAL HILLS DR (MLS: TB8521825) For Sale

3723 COLONIAL HILLS DR, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,500.00 / month

Area: 1556

Property Info

  • MLS TB8521825
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1556
  • Living Area (sqft) 1188
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$240,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.4 Gross Yield7.5% Annual Rent$18,000.00 Property Taxes$2,551.98 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,551.98 $12,759.90 $25,519.80
Net Cash Flow $15,448.02 $77,240.10 $154,480.20