1180 GULF BLVD #306 (MLS: TB8389603) For Sale
1180 GULF BLVD #306,
(Pinellas),
Clearwater Beach Florida 33767
Currently Rented at $5,500.00 / month
Area: 1952
- MLS TB8389603
- Unit No 306
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1952
- Living Area (sqft) 1952
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,910.00
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
|
Cap Rate1.7
|
Gross Yield4.9%
|
Annual Rent$66,000.00
|
Property Taxes$20,665.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$66,000.00 $5,500.00 / mo
|
$330,000.00 $5,500.00 / mo
|
$660,000.00 $5,500.00 / mo
|
| Estimated Expenses |
|
|
|
$20,665.00 |
$103,325.00 |
$206,650.00 |
| Net Cash Flow |
|
|
|
$45,335.00 |
$226,675.00 |
$453,350.00 |
| HOA Fees |
|
|
|
$22,920.00 |
$114,600.00 |
$229,200.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.