225 35TH ST N (MLS: TB8319106) For Sale

225 35TH ST N, (Pinellas), Saint Petersburg Florida 33713

Currently Rented at $2,000.00 / month

Area: -

Property Info

  • MLS TB8319106
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1738
  • Foundation Crawlspace, Slab
  • Min Lease Crawlspace, Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$460,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 5.2%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.0 Gross Yield5.2% Annual Rent$24,000.00 Property Taxes$1,094.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $1,094.67 $5,473.35 $10,946.70
Net Cash Flow $22,905.33 $114,526.65 $229,053.30