4929 FILNER ST (MLS: W7887355) For Sale

4929 FILNER ST, (Pasco), New Port Richey Florida 34652

Currently Rented at $1,250.00 / month

Area: 801

Property Info

  • MLS W7887355
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 801
  • Living Area (sqft) 801
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $308.00

Interior Features

  • L Dining
  • Living Room/Dining Room Combo
  • Walk-In Closet(s)

Buy Price

$
$121,000.00

Rental Price

$
$1,250.00
  • Cap Rate
  • 8.4%
  • Gross Yield
  • 12.4%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,250.00

Cash Flow

Cap Rate8.4 Gross Yield12.4% Annual Rent$15,000.00 Property Taxes$1,150.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,000.00 $1,250.00 / mo $75,000.00 $1,250.00 / mo $150,000.00 $1,250.00 / mo
Estimated Expenses $1,150.17 $5,750.85 $11,501.70
Net Cash Flow $13,849.83 $69,249.15 $138,498.30
HOA Fees $3,696.00 $18,480.00 $36,960.00

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