2591 COUNTRYSIDE BLVD #5203 (MLS: TB8485406) For Sale
2591 COUNTRYSIDE BLVD #5203,
(Pinellas),
Clearwater Florida 33761
Currently Rented at $1,750.00 / month
Area: 955
- MLS TB8485406
- Unit No 5203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 955
- Living Area (sqft) 955
- Foundation Slab
- Min Lease Slab
- HOA Fees $588.00
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate4.9
|
Gross Yield8.1%
|
Annual Rent$21,000.00
|
Property Taxes$1,204.00
|
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 |
|
|
|
$1,204.00 |
$6,020.00 |
$12,040.00 |
| Net Cash Flow |
|
|
|
$19,796.00 |
$98,980.00 |
$197,960.00 |
| HOA Fees |
|
|
|
$7,056.00 |
$35,280.00 |
$70,560.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.