11225 82ND AVE #309 (MLS: TB8504007) For Sale

11225 82ND AVE #309, (Pinellas), Seminole Florida 33772

Currently Rented at $1,200.00 / month

Area: 912

Property Info

  • MLS TB8504007
  • Unit No 309
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 912
  • Living Area (sqft) 912
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $888.32

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Walk-In Closet(s)

Buy Price

$
$71,999.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 3.4%
  • Gross Yield
  • 20%
  • Lease End Date
  • September 01, 2027
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate3.4 Gross Yield20% Annual Rent$14,400.00 Property Taxes$1,317.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $1,317.00 $6,585.00 $13,170.00
Net Cash Flow $13,083.00 $65,415.00 $130,830.00
HOA Fees $10,659.84 $53,299.20 $106,598.40

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