4811 EMERSON AVE S (MLS: TB8507092) For Sale

4811 EMERSON AVE S, (Pinellas), Saint Petersburg Florida 33711

Currently Rented at $5,000.00 / month

Area: 1581

Property Info

  • MLS TB8507092
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1581
  • Living Area (sqft) 1581
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$410,000.00

Rental Price

$
$5,000.00
  • Cap Rate
  • 13.7%
  • Gross Yield
  • 14.6%
  • Lease End Date
  • -
  • Rent Amount

  • $5,000.00

Cash Flow

Cap Rate13.7 Gross Yield14.6% Annual Rent$60,000.00 Property Taxes$4,005.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $60,000.00 $5,000.00 / mo $300,000.00 $5,000.00 / mo $600,000.00 $5,000.00 / mo
Estimated Expenses $4,005.67 $20,028.35 $40,056.70
Net Cash Flow $55,994.33 $279,971.65 $559,943.30