164 NW LINCOLN CIR N (MLS: TB8360830) For Sale

164 NW LINCOLN CIR N, (Pinellas), Saint Petersburg Florida 33702

Currently Rented at $1,700.00 / month

Area: -

Property Info

  • MLS TB8360830
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1020
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Solid Surface Counters
  • Thermostat

Buy Price

$
$409,900.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 5%
  • Lease End Date
  • -

  • Rent Amount
  • $1,700.00

Cash Flow

Cap Rate3.5 Gross Yield5% Annual Rent$20,400.00 Property Taxes$5,971.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $5,971.00 $29,855.00 $59,710.00
Net Cash Flow $14,429.00 $72,145.00 $144,290.00