526 5TH AVE N (MLS: TB8386608) For Sale

526 5TH AVE N, (Pinellas), Safety Harbor Florida 34695

Currently Rented at $2,000.00 / month

Area: -

Property Info

  • MLS TB8386608
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 823
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Vaulted Ceiling(s)

Buy Price

$
$398,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 6%
  • Lease End Date
  • May 15, 2025
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.1 Gross Yield6% Annual Rent$24,000.00 Property Taxes$3,888.08 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,888.08 $19,440.40 $38,880.80
Net Cash Flow $20,111.92 $100,559.60 $201,119.20