7828 HARDWICK DR #927 (MLS: TB8528604) For Sale

7828 HARDWICK DR #927, (Pasco), New Port Richey Florida 34653

Currently Rented at $1,500.00 / month

Area: 1149

Property Info

  • MLS TB8528604
  • Unit No 927
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1149
  • Living Area (sqft) 1025
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $435.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Window Treatments

Buy Price

$
$175,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • October 31, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.0 Gross Yield10.3% Annual Rent$18,000.00 Property Taxes$2,265.40 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 $2,265.40 $11,327.00 $22,654.00
Net Cash Flow $15,734.60 $78,673.00 $157,346.00
HOA Fees $5,220.00 $26,100.00 $52,200.00

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