250 ROSERY RD NW #228 (MLS: TB8488921) For Sale

250 ROSERY RD NW #228, (Pinellas), Largo Florida 33770

Currently Rented at $1,395.00 / month

Area: 595

Property Info

  • MLS TB8488921
  • Unit No 228
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 595
  • Living Area (sqft) 544
  • Foundation Block
  • Min Lease Block
  • HOA Fees $193.00

Interior Features

  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$109,000.00

Rental Price

$
$1,395.00
  • Cap Rate
  • 11.8%
  • Gross Yield
  • 15.4%
  • Lease End Date
  • -
  • Rent Amount

  • $1,395.00

Cash Flow

Cap Rate11.8 Gross Yield15.4% Annual Rent$16,740.00 Property Taxes$1,595.48 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,740.00 $1,395.00 / mo $83,700.00 $1,395.00 / mo $167,400.00 $1,395.00 / mo
Estimated Expenses $1,595.48 $7,977.40 $15,954.80
Net Cash Flow $15,144.52 $75,722.60 $151,445.20
HOA Fees $2,316.00 $11,580.00 $23,160.00

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