50 COE RD #223 (MLS: TB8354325) For Sale

50 COE RD #223, (Pinellas), Clearwater Florida 33756

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS TB8354325
  • Unit No 223
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1506
  • Foundation Other
  • Min Lease Other
  • HOA Fees $1,071.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Window Treatments

Buy Price

$
$719,950.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 1.9%
  • Gross Yield
  • 5%
  • Lease End Date
  • August 31, 2025

  • Rent Amount
  • $3,000.00

Cash Flow

Cap Rate1.9 Gross Yield5% Annual Rent$36,000.00 Property Taxes$9,714.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $9,714.00 $48,570.00 $97,140.00
Net Cash Flow $26,286.00 $131,430.00 $262,860.00
HOA Fees $12,852.00 $64,260.00 $128,520.00