3111 PASS A GRILLE WAY #110 (MLS: TB8486568) For Sale

3111 PASS A GRILLE WAY #110, (Pinellas), Saint Petersburg Florida 33706

Currently Rented at $3,000.00 / month

Area: 1190

Property Info

  • MLS TB8486568
  • Unit No 110
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1190
  • Living Area (sqft) 1190
  • Foundation Stilt/On Piling
  • Min Lease Stilt/On Piling
  • HOA Fees $1,652.00

Interior Features

  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$797,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 0.8%
  • Gross Yield
  • 4.5%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate0.8 Gross Yield4.5% Annual Rent$36,000.00 Property Taxes$9,698.79 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $9,698.79 $48,493.95 $96,987.90
Net Cash Flow $26,301.21 $131,506.05 $263,012.10
HOA Fees $19,824.00 $99,120.00 $198,240.00

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