6101 DUBLIN DR (MLS: TB8552610) For Sale

6101 DUBLIN DR, (Pasco), New Port Richey Florida 34653

Currently Rented at $2,000.00 / month

Area: 1229

Property Info

  • MLS TB8552610
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1229
  • Living Area (sqft) 1100
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

Buy Price

$
$265,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate8.1 Gross Yield9.1% Annual Rent$24,000.00 Property Taxes$2,535.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,535.37 $12,676.85 $25,353.70
Net Cash Flow $21,464.63 $107,323.15 $214,646.30

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