5257 81ST LN N #17 (MLS: TB8533335) For Sale

5257 81ST LN N #17, (Pinellas), Saint Petersburg Florida 33709

Currently Rented at $1,200.00 / month

Area: 1010

Property Info

  • MLS TB8533335
  • Unit No 17
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1010
  • Living Area (sqft) 1010
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $758.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Solid Wood Cabinets
  • Split Bedroom
  • Thermostat
  • Window Treatments

Buy Price

$
$103,500.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 3.9%
  • Gross Yield
  • 13.9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate3.9 Gross Yield13.9% Annual Rent$14,400.00 Property Taxes$1,218.49 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 $1,218.49 $6,092.45 $12,184.90
Net Cash Flow $13,181.51 $65,907.55 $131,815.10
HOA Fees $9,096.00 $45,480.00 $90,960.00

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