7635 BUITA DES MORTS (MLS: W7882567) For Sale

7635 BUITA DES MORTS, (Pasco), New Port Richey Florida 34654

Currently Rented at $1,675.00 / month

Area: 963

Property Info

  • MLS W7882567
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 963
  • Living Area (sqft) 963
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $275.00

Interior Features

  • L Dining

Buy Price

$
$205,000.00

Rental Price

$
$1,675.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,675.00

Cash Flow

Cap Rate6.9 Gross Yield9.8% Annual Rent$20,100.00 Property Taxes$2,725.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,100.00 $1,675.00 / mo $100,500.00 $1,675.00 / mo $201,000.00 $1,675.00 / mo
Estimated Expenses $2,725.37 $13,626.85 $27,253.70
Net Cash Flow $17,374.63 $86,873.15 $173,746.30
HOA Fees $3,300.00 $16,500.00 $33,000.00

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