4843 COQUINA KEY DR SE #A (MLS: TB8520788) For Sale
4843 COQUINA KEY DR SE #A,
(Pinellas),
Saint Petersburg Florida 33705
Currently Rented at $2,000.00 / month
Area: 562
- MLS TB8520788
- Unit No A
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 562
- Living Area (sqft) 562
- Foundation Slab
- Min Lease Slab
- HOA Fees $627.00
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
|
Cap Rate6.6
|
Gross Yield12.3%
|
Annual Rent$24,000.00
|
Property Taxes$3,631.15
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$24,000.00 $2,000.00 / mo
|
$120,000.00 $2,000.00 / mo
|
$240,000.00 $2,000.00 / mo
|
| Estimated Expenses |
|
|
|
$3,631.15 |
$18,155.75 |
$36,311.50 |
| Net Cash Flow |
|
|
|
$20,368.85 |
$101,844.25 |
$203,688.50 |
| HOA Fees |
|
|
|
$7,524.00 |
$37,620.00 |
$75,240.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.