4020 Headsail Dr
New Port Richey, FL 34652View map
- Single-family
- 2 bd
- 2 ba
- 1,312 sq ft
$195,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Rent estimate in progress
We say whether it nets positive once its rent estimate is in.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 1,312 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 71 days (listed Aug 26, 2026)
- Price cut
- −$5,000
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in New Port Richey
695 homes for sale in New Port Richey
$287,000
5122 Dove Dr
New Port Richey, FL 34652
3 bd · 2 ba · 1,296 sq ft
$699,000
3517 Seaway Dr
New Port Richey, FL 34652
3 bd · 2 ba · 1,822 sq ft
$172,995
5557 Sea Forest Dr Apt 213
New Port Richey, FL 34652
Condo · 2 bd · 2 ba · 1,146 sq ft
$197,000
3740 Haven Dr
New Port Richey, FL 34652
2 bd · 1.5 ba · 1,016 sq ft
$280,000
5330 Poinsettia Dr
New Port Richey, FL 34652
3 bd · 2 ba · 1,191 sq ft
$874,900
3619 Corsair Ct
New Port Richey, FL 34652
2 bd · 2 ba · 1,895 sq ft
In New Port Richey, 1 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.