3937 SAIL DR (MLS: TB8558830) For Sale

3937 SAIL DR, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,600.00 / month

Area: 1922

Property Info

  • MLS TB8558830
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1922
  • Living Area (sqft) 1352
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • L Dining
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$230,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate7.0 Gross Yield8.3% Annual Rent$19,200.00 Property Taxes$3,002.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $3,002.00 $15,010.00 $30,020.00
Net Cash Flow $16,198.00 $80,990.00 $161,980.00

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