10263 GANDY BLVD N #203 (MLS: S5082507) For Sale

10263 GANDY BLVD N #203, (Pinellas), Saint Petersburg Florida 33702

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS S5082507
  • Unit No 203
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 753
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $495.98

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$167,950.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 8.3%
  • Gross Yield
  • 12.9%
  • Lease End Date
  • -

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate8.3 Gross Yield12.9% Annual Rent$21,600.00 Property Taxes$1,707.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $1,707.37 $8,536.85 $17,073.70
Net Cash Flow $19,892.63 $99,463.15 $198,926.30
HOA Fees $5,951.76 $29,758.80 $59,517.60