1105 VENETIAN HARBOR DR NE (MLS: TB8373466) For Sale

1105 VENETIAN HARBOR DR NE, (Pinellas), Saint Petersburg Florida 33702

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS TB8373466
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2044
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $344.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$429,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 4.2%
  • Gross Yield
  • 7%
  • Lease End Date
  • June 30, 2025
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate4.2 Gross Yield7% Annual Rent$30,000.00 Property Taxes$7,793.11 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $7,793.11 $38,965.55 $77,931.10
Net Cash Flow $22,206.89 $111,034.45 $222,068.90
HOA Fees $4,128.00 $20,640.00 $41,280.00