4525 COVE CIR #1002 (MLS: TB8458441) For Sale

4525 COVE CIR #1002, (Pinellas), Saint Petersburg Florida 33708

Currently Rented at $2,300.00 / month

Area: 1040

Property Info

  • MLS TB8458441
  • Unit No 1002
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1040
  • Living Area (sqft) 1040
  • Foundation Other, Slab
  • Min Lease Other, Slab
  • HOA Fees $872.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$274,900.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 10%
  • Lease End Date
  • May 31, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate4.6 Gross Yield10% Annual Rent$27,600.00 Property Taxes$4,417.14 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $4,417.14 $22,085.70 $44,171.40
Net Cash Flow $23,182.86 $115,914.30 $231,828.60
HOA Fees $10,464.00 $52,320.00 $104,640.00

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