1822 LAKE CYPRESS DR #1822 (MLS: TB8354318) For Sale

1822 LAKE CYPRESS DR #1822, (Pinellas), Safety Harbor Florida 34695

Currently Rented at $1,100.00 / month

Area: -

Property Info

  • MLS TB8354318
  • Unit No 1822
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1190
  • Foundation Block
  • Min Lease Block
  • HOA Fees $575.00

Interior Features

  • Thermostat

Buy Price

$
$265,000.00

Rental Price

$
$1,100.00
  • Cap Rate
  • 1.1%
  • Gross Yield
  • 5%
  • Lease End Date
  • April 30, 2025

  • Rent Amount
  • $1,100.00

Cash Flow

Cap Rate1.1 Gross Yield5% Annual Rent$13,200.00 Property Taxes$3,489.52 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,200.00 $1,100.00 / mo $66,000.00 $1,100.00 / mo $132,000.00 $1,100.00 / mo
Estimated Expenses $3,489.52 $17,447.60 $34,895.20
Net Cash Flow $9,710.48 $48,552.40 $97,104.80
HOA Fees $6,900.00 $34,500.00 $69,000.00