1981 LAKEWOOD CLUB DR S #4M (MLS: TB8381593) For Sale

1981 LAKEWOOD CLUB DR S #4M, (Pinellas), Saint Petersburg Florida 33712

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS TB8381593
  • Unit No 4M
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 955
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $389.00

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$214,900.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • March 01, 2026

  • Rent Amount
  • $1,900.00

Cash Flow

Cap Rate7.0 Gross Yield10.6% Annual Rent$22,800.00 Property Taxes$3,018.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,018.00 $15,090.00 $30,180.00
Net Cash Flow $19,782.00 $98,910.00 $197,820.00
HOA Fees $4,668.00 $23,340.00 $46,680.00