2390 SHELLY DR #D (MLS: TB8315972) For Sale

2390 SHELLY DR #D, (Pinellas), Palm Harbor Florida 34684

Currently Rented at $1,475.00 / month

Area: -

Property Info

  • MLS TB8315972
  • Unit No D
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 918
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $586.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat
  • Window Treatments

Buy Price

$
$237,500.00

Rental Price

$
$1,475.00
  • Cap Rate
  • 3.3%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • March 31, 2025

  • Rent Amount
  • $1,475.00

Cash Flow

Cap Rate3.3 Gross Yield7.5% Annual Rent$17,700.00 Property Taxes$2,925.01 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,700.00 $1,475.00 / mo $88,500.00 $1,475.00 / mo $177,000.00 $1,475.00 / mo
Estimated Expenses $2,925.01 $14,625.05 $29,250.10
Net Cash Flow $14,774.99 $73,874.95 $147,749.90
HOA Fees $7,032.00 $35,160.00 $70,320.00