5271 77TH ST N (MLS: TB8523814) For Sale

5271 77TH ST N, (Pinellas), Saint Petersburg Florida 33709

Currently Rented at $3,300.00 / month

Area: 2662

Property Info

  • MLS TB8523814
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2662
  • Living Area (sqft) 1074
  • Foundation Pillar/Post/Pier
  • Min Lease Pillar/Post/Pier

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$189,900.00

Rental Price

$
$3,300.00
  • Cap Rate
  • 19%
  • Gross Yield
  • 20.9%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $3,300.00

Cash Flow

Cap Rate19.0 Gross Yield20.9% Annual Rent$39,600.00 Property Taxes$3,517.69 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,600.00 $3,300.00 / mo $198,000.00 $3,300.00 / mo $396,000.00 $3,300.00 / mo
Estimated Expenses $3,517.69 $17,588.45 $35,176.90
Net Cash Flow $36,082.31 $180,411.55 $360,823.10

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