1110 25TH ST N (MLS: TB8354001) For Sale

1110 25TH ST N, (Pinellas), Saint Petersburg Florida 33713

Currently Rented at $4,000.00 / month

Area: -

Property Info

  • MLS TB8354001
  • Unit No -
  • Bedrooms 3
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2165
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $432.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • In Wall Pest System
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Pest Guard System
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$735,000.00

Rental Price

$
$4,000.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • May 31, 2025

  • Rent Amount
  • $4,000.00

Cash Flow

Cap Rate4.5 Gross Yield6.5% Annual Rent$48,000.00 Property Taxes$9,929.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $48,000.00 $4,000.00 / mo $240,000.00 $4,000.00 / mo $480,000.00 $4,000.00 / mo
Estimated Expenses $9,929.00 $49,645.00 $99,290.00
Net Cash Flow $38,071.00 $190,355.00 $380,710.00
HOA Fees $5,184.00 $25,920.00 $51,840.00