5111 ROYAL PALMS WAY #202 (MLS: TB8543915) For Sale

5111 ROYAL PALMS WAY #202, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,825.00 / month

Area: 1060

Property Info

  • MLS TB8543915
  • Unit No 202
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1060
  • Living Area (sqft) 1060
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $393.00

Interior Features

  • Ceiling Fans(s)
  • Elevator
  • Open Floorplan
  • Thermostat

Buy Price

$
$257,000.00

Rental Price

$
$1,825.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • September 08, 2026
  • Rent Amount

  • $1,825.00

Cash Flow

Cap Rate5.1 Gross Yield8.5% Annual Rent$21,900.00 Property Taxes$4,049.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,900.00 $1,825.00 / mo $109,500.00 $1,825.00 / mo $219,000.00 $1,825.00 / mo
Estimated Expenses $4,049.00 $20,245.00 $40,490.00
Net Cash Flow $17,851.00 $89,255.00 $178,510.00
HOA Fees $4,716.00 $23,580.00 $47,160.00

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