Investment Property – New Port Richey, Fl

0 (0 Reviews)

FL 34653

This beautifully updated New Port Richey home is not just move-in ready, it’s income-ready. With projected rental income of $1,700/month (growing 2–3% yearly) and property values appreciating 6–8% annually, it’s a rare chance to secure both strong cash flow and long-term capital gain in Florida’s thriving market.

Rental Income

Rent Monthly	$ 1,700
Rent Yearly	$ 20,400
For 5 Years	$ 102,000

Expenses

Tax (Monthly)	$ 120
Insurance (Monthly)	$ 100
Property Management (Monthly)	$ 120
One Month (Total)	$ 340
One Year (Total)	$ 4,080
For 5 Years (Total)	$ 20,400

One Year Rental Income (projected)

Total Income (1 Year)	$ 20,400
Total Expense (1 Year)	$ 4,080
Net Income (1 Year)	$ 16,320

Five Years Projected Rental Income (considering 2% increase every year)

Total Income (5 Years)	$ 106,080
Total Expense (5 Years)	$ 20,400
Net Income (5 Years)	$ 85,680

Property Income Breakdown with Financing (40% Down Payment)

Total Property Cost	$ 240,000
Down Payment (Your Actual Investment)	$ 100,000
Interest Rate	7 %
Total Rental Income (per year)	$ 20,400
Expense (per year)	$ 4,080
Interest Amount (yearly)	$ 9,800
Net Income (per year)	$ 6,520