1333 N MCMULLEN BOOTH RD #1333 (MLS: TB8461963) For Sale
1333 N MCMULLEN BOOTH RD #1333,
(Pinellas),
Clearwater Florida 33759
Currently Rented at $2,400.00 / month
Area: 1300
- MLS TB8461963
- Unit No 1333
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1300
- Living Area (sqft) 1100
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $770.00
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
|
Cap Rate6.0
|
Gross Yield11.1%
|
Annual Rent$28,800.00
|
Property Taxes$4,010.49
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$28,800.00 $2,400.00 / mo
|
$144,000.00 $2,400.00 / mo
|
$288,000.00 $2,400.00 / mo
|
| Estimated Expenses |
|
|
|
$4,010.49 |
$20,052.45 |
$40,104.90 |
| Net Cash Flow |
|
|
|
$24,789.51 |
$123,947.55 |
$247,895.10 |
| HOA Fees |
|
|
|
$9,240.00 |
$46,200.00 |
$92,400.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.