2255 TRELAIN DR S (MLS: TB8310129) For Sale

2255 TRELAIN DR S, (Pinellas), Saint Petersburg Florida 33712

Currently Rented at $1,000.00 / month

Area: -

Property Info

  • MLS TB8310129
  • Unit No -
  • Bedrooms 5
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 2192
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Dry Bar
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Smart Home
  • Solid Wood Cabinets
  • Stone Counters

Buy Price

$
$845,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 1.2%
  • Gross Yield
  • 1.4%
  • Lease End Date
  • -
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate1.2 Gross Yield1.4% Annual Rent$12,000.00 Property Taxes$1,728.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $1,728.38 $8,641.90 $17,283.80
Net Cash Flow $10,271.62 $51,358.10 $102,716.20