747 PRUITT DR (MLS: O6424823) For Sale

747 PRUITT DR, (Pinellas), Saint Petersburg Florida 33708

Currently Rented at $3,000.00 / month

Area: 1664

Property Info

  • MLS O6424823
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1664
  • Living Area (sqft) 1664
  • Foundation Slab
  • Min Lease -

Interior Features

  • Open Floorplan
  • Other

Buy Price

$
$500,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.0 Gross Yield7.2% Annual Rent$36,000.00 Property Taxes$6,239.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $6,239.37 $31,196.85 $62,393.70
Net Cash Flow $29,760.63 $148,803.15 $297,606.30