233 WOODLAKE WYNDE (MLS: TB8353842) For Sale

233 WOODLAKE WYNDE, (Pinellas), Oldsmar Florida 34677

Currently Rented at $1,850.00 / month

Area: -

Property Info

  • MLS TB8353842
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 888
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $511.00

Interior Features

  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$215,000.00

Rental Price

$
$1,850.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,850.00

Cash Flow

Cap Rate6.2 Gross Yield10.3% Annual Rent$22,200.00 Property Taxes$2,817.45 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,200.00 $1,850.00 / mo $111,000.00 $1,850.00 / mo $222,000.00 $1,850.00 / mo
Estimated Expenses $2,817.45 $14,087.25 $28,174.50
Net Cash Flow $19,382.55 $96,912.75 $193,825.50
HOA Fees $6,132.00 $30,660.00 $61,320.00