895 S GULFVIEW BLVD #303 (MLS: TB8490211) For Sale
895 S GULFVIEW BLVD #303,
(Pinellas),
Clearwater Beach Florida 33767
Currently Rented at $4,500.00 / month
Area: 1007
- MLS TB8490211
- Unit No 303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1007
- Living Area (sqft) 1007
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,100.00
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
|
Cap Rate4.9
|
Gross Yield8.3%
|
Annual Rent$54,000.00
|
Property Taxes$9,248.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$54,000.00 $4,500.00 / mo
|
$270,000.00 $4,500.00 / mo
|
$540,000.00 $4,500.00 / mo
|
| Estimated Expenses |
|
|
|
$9,248.00 |
$46,240.00 |
$92,480.00 |
| Net Cash Flow |
|
|
|
$44,752.00 |
$223,760.00 |
$447,520.00 |
| HOA Fees |
|
|
|
$13,200.00 |
$66,000.00 |
$132,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.