4982 COQUINA KEY DR SE (MLS: TB8424408) For Sale
4982 COQUINA KEY DR SE,
(Pinellas),
Saint Petersburg Florida 33705
Currently Rented at $2,500.00 / month
Area: 933
- MLS TB8424408
- Unit No -
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 933
- Living Area (sqft) 933
- Foundation Slab
- Min Lease Slab
- HOA Fees $948.94
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate2.5
|
Gross Yield6.1%
|
Annual Rent$30,000.00
|
Property Taxes$6,307.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,000.00 $2,500.00 / mo
|
$150,000.00 $2,500.00 / mo
|
$300,000.00 $2,500.00 / mo
|
| Estimated Expenses |
|
|
|
$6,307.00 |
$31,535.00 |
$63,070.00 |
| Net Cash Flow |
|
|
|
$23,693.00 |
$118,465.00 |
$236,930.00 |
| HOA Fees |
|
|
|
$11,387.28 |
$56,936.40 |
$113,872.80 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.