(MLS: TB8532815) For Sale

, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,475.00 / month

Area: 1056

Property Info

  • MLS TB8532815
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1056
  • Living Area (sqft) 1056
  • Foundation Other
  • Min Lease Other

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Window Treatments

Buy Price

$
$199,000.00

Rental Price

$
$1,475.00
  • Cap Rate
  • 8.3%
  • Gross Yield
  • 8.9%
  • Lease End Date
  • May 31, 2029
  • Rent Amount

  • $1,475.00

Cash Flow

Cap Rate8.3 Gross Yield8.9% Annual Rent$17,700.00 Property Taxes$1,127.24 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,700.00 $1,475.00 / mo $88,500.00 $1,475.00 / mo $177,000.00 $1,475.00 / mo
Estimated Expenses $1,127.24 $5,636.20 $11,272.40
Net Cash Flow $16,572.76 $82,863.80 $165,727.60

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