8874 CHRISTIE DR (MLS: TB8534976) For Sale
8874 CHRISTIE DR,
(Pinellas),
Largo Florida 33771
Currently Rented at $2,400.00 / month
Area: 1205
- MLS TB8534976
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1205
- Living Area (sqft) 1205
- Foundation Slab
- Min Lease Slab
- HOA Fees $459.33
Cash Flow
|
Cap Rate7.8
|
Gross Yield11.5%
|
Annual Rent$28,800.00
|
Property Taxes$3,897.70
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$28,800.00 $2,400.00 / mo
|
$144,000.00 $2,400.00 / mo
|
$288,000.00 $2,400.00 / mo
|
| Estimated Expenses |
|
|
|
$3,897.70 |
$19,488.50 |
$38,977.00 |
| Net Cash Flow |
|
|
|
$24,902.30 |
$124,511.50 |
$249,023.00 |
| HOA Fees |
|
|
|
$5,511.96 |
$27,559.80 |
$55,119.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.