7133 TRENTON PL (MLS: W7876525) For Sale

7133 TRENTON PL, (Pasco), New Port Richey Florida 34653

Currently Rented at $850.00 / month

Area: -

Property Info

  • MLS W7876525
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1100
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $370.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$141,900.00

Rental Price

$
$850.00
  • Cap Rate
  • 3%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • -

  • Rent Amount
  • $850.00

Cash Flow

Cap Rate3.0 Gross Yield7.2% Annual Rent$10,200.00 Property Taxes$1,550.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $10,200.00 $850.00 / mo $51,000.00 $850.00 / mo $102,000.00 $850.00 / mo
Estimated Expenses $1,550.00 $7,750.00 $15,500.00
Net Cash Flow $8,650.00 $43,250.00 $86,500.00
HOA Fees $4,440.00 $22,200.00 $44,400.00