15010 113TH AVE N #33A (MLS: TB8413481) For Sale

15010 113TH AVE N #33A, (Pinellas), Largo Florida 33774

Currently Rented at $1,500.00 / month

Area: 820

Property Info

  • MLS TB8413481
  • Unit No 33A
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 820
  • Living Area (sqft) 720
  • Foundation Crawlspace
  • Min Lease Crawlspace
  • HOA Fees $140.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Surface Counters

Buy Price

$
$149,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 9.2%
  • Gross Yield
  • 12%
  • Lease End Date
  • May 30, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate9.2 Gross Yield12% Annual Rent$18,000.00 Property Taxes$2,470.93 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,470.93 $12,354.65 $24,709.30
Net Cash Flow $15,529.07 $77,645.35 $155,290.70
HOA Fees $1,680.00 $8,400.00 $16,800.00

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