9914 INDIAN KEY TRL #32 (MLS: TB8355509) For Sale

9914 INDIAN KEY TRL #32, (Pinellas), Seminole Florida 33776

Currently Rented at $3,700.00 / month

Area: -

Property Info

  • MLS TB8355509
  • Unit No 32
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2174
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $375.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Split Bedroom
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$560,000.00

Rental Price

$
$3,700.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $3,700.00

Cash Flow

Cap Rate5.8 Gross Yield7.9% Annual Rent$44,400.00 Property Taxes$7,142.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $44,400.00 $3,700.00 / mo $222,000.00 $3,700.00 / mo $444,000.00 $3,700.00 / mo
Estimated Expenses $7,142.00 $35,710.00 $71,420.00
Net Cash Flow $37,258.00 $186,290.00 $372,580.00
HOA Fees $4,500.00 $22,500.00 $45,000.00