12760 INDIAN ROCKS RD #510 (MLS: TB8469628) For Sale

12760 INDIAN ROCKS RD #510, (Pinellas), Largo Florida 33774

Currently Rented at $3,500.00 / month

Area: 1151

Property Info

  • MLS TB8469628
  • Unit No 510
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1151
  • Living Area (sqft) 1151
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $860.00

Interior Features

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

Buy Price

$
$199,900.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 15.2%
  • Gross Yield
  • 21%
  • Lease End Date
  • April 30, 2026
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate15.2 Gross Yield21% Annual Rent$42,000.00 Property Taxes$1,316.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $1,316.00 $6,580.00 $13,160.00
Net Cash Flow $40,684.00 $203,420.00 $406,840.00
HOA Fees $10,320.00 $51,600.00 $103,200.00

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