12760 INDIAN ROCKS RD #562 (MLS: TB8333489) For Sale

12760 INDIAN ROCKS RD #562, (Pinellas), Largo Florida 33774

Currently Rented at $925.00 / month

Area: 747

Property Info

  • MLS TB8333489
  • Unit No 562
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 747
  • Living Area (sqft) 747
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $558.00

Interior Features

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

Buy Price

$
$123,000.00

Rental Price

$
$925.00
  • Cap Rate
  • 2%
  • Gross Yield
  • 9%
  • Lease End Date
  • -
  • Rent Amount

  • $925.00

Cash Flow

Cap Rate2.0 Gross Yield9% Annual Rent$11,100.00 Property Taxes$1,945.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $11,100.00 $925.00 / mo $55,500.00 $925.00 / mo $111,000.00 $925.00 / mo
Estimated Expenses $1,945.66 $9,728.30 $19,456.60
Net Cash Flow $9,154.34 $45,771.70 $91,543.40
HOA Fees $6,696.00 $33,480.00 $66,960.00

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