260 MICHAELS CIR (MLS: TB8507054) For Sale
260 MICHAELS CIR,
(Pinellas),
Oldsmar Florida 34677
Currently Rented at $2,250.00 / month
Area: 1385
- MLS TB8507054
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1385
- Living Area (sqft) 1385
- Foundation Block
- Min Lease Block
- HOA Fees $383.00
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
|
Cap Rate6.7
|
Gross Yield10.4%
|
Annual Rent$27,000.00
|
Property Taxes$5,013.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,000.00 $2,250.00 / mo
|
$135,000.00 $2,250.00 / mo
|
$270,000.00 $2,250.00 / mo
|
| Estimated Expenses |
|
|
|
$5,013.00 |
$25,065.00 |
$50,130.00 |
| Net Cash Flow |
|
|
|
$21,987.00 |
$109,935.00 |
$219,870.00 |
| HOA Fees |
|
|
|
$4,596.00 |
$22,980.00 |
$45,960.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.