200 4TH AVE S #127 (MLS: TB8352859) For Sale

200 4TH AVE S #127, (Pinellas), Saint Petersburg Florida 33701

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS TB8352859
  • Unit No 127
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 743
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $828.09

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Solid Wood Cabinets
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$355,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • March 16, 2025

  • Rent Amount
  • $2,500.00

Cash Flow

Cap Rate3.9 Gross Yield8.5% Annual Rent$30,000.00 Property Taxes$6,226.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $6,226.00 $31,130.00 $62,260.00
Net Cash Flow $23,774.00 $118,870.00 $237,740.00
HOA Fees $9,937.08 $49,685.40 $99,370.80