13403 NEWPORT SHORES DR (MLS: TB8552509) For Sale

13403 NEWPORT SHORES DR, (Pasco), Hudson Florida 34669

Currently Rented at $2,300.00 / month

Area: 2004

Property Info

  • MLS TB8552509
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2004
  • Living Area (sqft) 2004
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $77.00

Interior Features

  • In Wall Pest System
  • Open Floorplan
  • Solid Surface Counters
  • Split Bedroom
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$399,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate4.7 Gross Yield6.9% Annual Rent$27,600.00 Property Taxes$8,027.22 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $8,027.22 $40,136.10 $80,272.20
Net Cash Flow $19,572.78 $97,863.90 $195,727.80
HOA Fees $924.00 $4,620.00 $9,240.00

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