777 3RD AVE N #806 (MLS: TB8404616) For Sale

777 3RD AVE N #806, (Pinellas), Saint Petersburg Florida 33701

Currently Rented at $6,000.00 / month

Area: 1637

Property Info

  • MLS TB8404616
  • Unit No 806
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1637
  • Living Area (sqft) 1550
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,380.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$895,000.00

Rental Price

$
$6,000.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 8%
  • Lease End Date
  • September 01, 2025
  • Rent Amount

  • $6,000.00

Cash Flow

Cap Rate6.1 Gross Yield8% Annual Rent$72,000.00 Property Taxes$542.10 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $72,000.00 $6,000.00 / mo $360,000.00 $6,000.00 / mo $720,000.00 $6,000.00 / mo
Estimated Expenses $542.10 $2,710.50 $5,421.00
Net Cash Flow $71,457.90 $357,289.50 $714,579.00
HOA Fees $16,560.00 $82,800.00 $165,600.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.