(MLS: S5156470) For Sale

, (Pinellas), Saint Petersburg Florida 33712

Currently Rented at $1,850.00 / month

Area: 957

Property Info

  • MLS S5156470
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 957
  • Living Area (sqft) 957
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $809.82

Interior Features

  • Ceiling Fans(s)
  • Elevator
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$135,000.00

Rental Price

$
$1,850.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 16.4%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,850.00

Cash Flow

Cap Rate7.4 Gross Yield16.4% Annual Rent$22,200.00 Property Taxes$2,541.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,200.00 $1,850.00 / mo $111,000.00 $1,850.00 / mo $222,000.00 $1,850.00 / mo
Estimated Expenses $2,541.00 $12,705.00 $25,410.00
Net Cash Flow $19,659.00 $98,295.00 $196,590.00
HOA Fees $9,717.84 $48,589.20 $97,178.40

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