2704 2ND ST #7 (MLS: TB8304621) For Sale

2704 2ND ST #7, (Pinellas), Indian Rocks Beach Florida 33785

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8304621
  • Unit No 7
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 598
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $900.00

Interior Features

  • Ceiling Fans(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$360,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 1.3%
  • Gross Yield
  • 5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate1.3 Gross Yield5% Annual Rent$18,000.00 Property Taxes$2,428.95 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,428.95 $12,144.75 $24,289.50
Net Cash Flow $15,571.05 $77,855.25 $155,710.50
HOA Fees $10,800.00 $54,000.00 $108,000.00