7910 HARDWICK DR #713 (MLS: TB8528606) For Sale

7910 HARDWICK DR #713, (Pasco), New Port Richey Florida 34653

Currently Rented at $1,900.00 / month

Area: 1025

Property Info

  • MLS TB8528606
  • Unit No 713
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1025
  • Living Area (sqft) 925
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $425.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Window Treatments

Buy Price

$
$140,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 11.1%
  • Gross Yield
  • 16.3%
  • Lease End Date
  • January 15, 2027
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate11.1 Gross Yield16.3% Annual Rent$22,800.00 Property Taxes$2,105.12 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $2,105.12 $10,525.60 $21,051.20
Net Cash Flow $20,694.88 $103,474.40 $206,948.80
HOA Fees $5,100.00 $25,500.00 $51,000.00

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