124 LOBLOLLY CT #D (MLS: TB8487484) For Sale
124 LOBLOLLY CT #D,
(Pinellas),
Oldsmar Florida 34677
Currently Rented at $1,650.00 / month
Area: 975
- MLS TB8487484
- Unit No D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 975
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Cash Flow
|
Cap Rate6.2
|
Gross Yield12.8%
|
Annual Rent$19,800.00
|
Property Taxes$2,238.63
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$19,800.00 $1,650.00 / mo
|
$99,000.00 $1,650.00 / mo
|
$198,000.00 $1,650.00 / mo
|
| Estimated Expenses |
|
|
|
$2,238.63 |
$11,193.15 |
$22,386.30 |
| Net Cash Flow |
|
|
|
$17,561.37 |
$87,806.85 |
$175,613.70 |
| 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.