1216 S MISSOURI AVE #418 (MLS: TB8465814) For Sale
1216 S MISSOURI AVE #418,
(Pinellas),
Clearwater Florida 33756
Currently Rented at $2,150.00 / month
Area: 1010
- MLS TB8465814
- Unit No 418
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1010
- Living Area (sqft) 1010
- Foundation Pillar/Post/Pier, Stem Wall
- Min Lease Pillar/Post/Pier, Stem Wall
- HOA Fees $940.00
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate4.5
|
Gross Yield10.4%
|
Annual Rent$25,800.00
|
Property Taxes$3,331.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$25,800.00 $2,150.00 / mo
|
$129,000.00 $2,150.00 / mo
|
$258,000.00 $2,150.00 / mo
|
| Estimated Expenses |
|
|
|
$3,331.00 |
$16,655.00 |
$33,310.00 |
| Net Cash Flow |
|
|
|
$22,469.00 |
$112,345.00 |
$224,690.00 |
| HOA Fees |
|
|
|
$11,280.00 |
$56,400.00 |
$112,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.