5801 VIRGINIA AVE (MLS: W7879693) For Sale

5801 VIRGINIA AVE, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,000.00 / month

Area: 2198

Property Info

  • MLS W7879693
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2198
  • Living Area (sqft) 1852
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Solid Surface Counters
  • Thermostat

Buy Price

$
$340,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 2.7%
  • Gross Yield
  • 3.5%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate2.7 Gross Yield3.5% Annual Rent$12,000.00 Property Taxes$2,872.08 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $2,872.08 $14,360.40 $28,720.80
Net Cash Flow $9,127.92 $45,639.60 $91,279.20

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