4826 MARINE PKWY #202 (MLS: W7887345) For Sale

4826 MARINE PKWY #202, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,325.00 / month

Area: 1088

Property Info

  • MLS W7887345
  • Unit No 202
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1088
  • Living Area (sqft) 1088
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $928.38

Interior Features

  • Living Room/Dining Room Combo
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$95,000.00

Rental Price

$
$1,325.00
  • Cap Rate
  • 2.8%
  • Gross Yield
  • 16.7%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,325.00

Cash Flow

Cap Rate2.8 Gross Yield16.7% Annual Rent$15,900.00 Property Taxes$2,064.26 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,900.00 $1,325.00 / mo $79,500.00 $1,325.00 / mo $159,000.00 $1,325.00 / mo
Estimated Expenses $2,064.26 $10,321.30 $20,642.60
Net Cash Flow $13,835.74 $69,178.70 $138,357.40
HOA Fees $11,140.56 $55,702.80 $111,405.60

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