450 TREASURE ISLAND CSWY #104 (MLS: TB8502235) For Sale

450 TREASURE ISLAND CSWY #104, (Pinellas), Saint Petersburg Florida 33706

Currently Rented at $1,950.00 / month

Area: 1308

Property Info

  • MLS TB8502235
  • Unit No 104
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1308
  • Living Area (sqft) 1308
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,152.00

Interior Features

  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$342,500.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 2.1%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • June 12, 2027
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate2.1 Gross Yield6.8% Annual Rent$23,400.00 Property Taxes$2,429.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $2,429.50 $12,147.50 $24,295.00
Net Cash Flow $20,970.50 $104,852.50 $209,705.00
HOA Fees $13,824.00 $69,120.00 $138,240.00

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