129 CAMPHOR CIR #F (MLS: TB8483709) For Sale

129 CAMPHOR CIR #F, (Pinellas), Oldsmar Florida 34677

Currently Rented at $1,750.00 / month

Area: 915

Property Info

  • MLS TB8483709
  • Unit No F
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 915
  • Living Area (sqft) 915
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $665.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$135,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 15.6%
  • Lease End Date
  • -
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate7.8 Gross Yield15.6% Annual Rent$21,000.00 Property Taxes$2,502.65 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $2,502.65 $12,513.25 $25,026.50
Net Cash Flow $18,497.35 $92,486.75 $184,973.50
HOA Fees $7,980.00 $39,900.00 $79,800.00

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