2011 AUBURN ST S (MLS: TB8453403) For Sale

2011 AUBURN ST S, (Pinellas), Saint Petersburg Florida 33712

Currently Rented at $2,000.00 / month

Area: 1096

Property Info

  • MLS TB8453403
  • Unit No -
  • Bedrooms 3
  • Bathrooms 1
  • Area (sqft) 1096
  • Living Area (sqft) 1096
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter

Interior Features

  • Ninguno

Buy Price

$
$218,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 10.2%
  • Gross Yield
  • 11%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate10.2 Gross Yield11% Annual Rent$24,000.00 Property Taxes$1,835.71 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $1,835.71 $9,178.55 $18,357.10
Net Cash Flow $22,164.29 $110,821.45 $221,642.90