1712 BELLEAIR FOREST DR #A (MLS: TB8485421) For Sale

1712 BELLEAIR FOREST DR #A, (Pinellas), Clearwater Florida 33756

Currently Rented at $1,899.00 / month

Area: 931

Property Info

  • MLS TB8485421
  • Unit No A
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 931
  • Living Area (sqft) 931
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $528.00

Interior Features

  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$189,999.00

Rental Price

$
$1,899.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 12%
  • Lease End Date
  • -
  • Rent Amount

  • $1,899.00

Cash Flow

Cap Rate7.2 Gross Yield12% Annual Rent$22,788.00 Property Taxes$2,764.82 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,788.00 $1,899.00 / mo $113,940.00 $1,899.00 / mo $227,880.00 $1,899.00 / mo
Estimated Expenses $2,764.82 $13,824.10 $27,648.20
Net Cash Flow $20,023.18 $100,115.90 $200,231.80
HOA Fees $6,336.00 $31,680.00 $63,360.00

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