2255 TRELAIN DR S (MLS: TB8412028) For Sale

2255 TRELAIN DR S, (Pinellas), Saint Petersburg Florida 33712

Currently Rented at $3,215.00 / month

Area: 2232

Property Info

  • MLS TB8412028
  • Unit No -
  • Bedrooms 5
  • Bathrooms 2
  • Area (sqft) 2232
  • Living Area (sqft) 2192
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Dry Bar
  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Smart Home
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$650,000.00

Rental Price

$
$3,215.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 5.9%
  • Lease End Date
  • -
  • Rent Amount

  • $3,215.00

Cash Flow

Cap Rate5.7 Gross Yield5.9% Annual Rent$38,580.00 Property Taxes$1,776.97 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,580.00 $3,215.00 / mo $192,900.00 $3,215.00 / mo $385,800.00 $3,215.00 / mo
Estimated Expenses $1,776.97 $8,884.85 $17,769.70
Net Cash Flow $36,803.03 $184,015.15 $368,030.30