2731 VIA CAPRI #925 (MLS: TB8501845) For Sale
2731 VIA CAPRI #925,
(Pinellas),
Clearwater Florida 33764
Currently Rented at $1,550.00 / month
Area: 864
- MLS TB8501845
- Unit No 925
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $609.54
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate3.7
|
Gross Yield9.3%
|
Annual Rent$18,600.00
|
Property Taxes$3,811.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$18,600.00 $1,550.00 / mo
|
$93,000.00 $1,550.00 / mo
|
$186,000.00 $1,550.00 / mo
|
| Estimated Expenses |
|
|
|
$3,811.00 |
$19,055.00 |
$38,110.00 |
| Net Cash Flow |
|
|
|
$14,789.00 |
$73,945.00 |
$147,890.00 |
| HOA Fees |
|
|
|
$7,314.48 |
$36,572.40 |
$73,144.80 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.