10200 GANDY BLVD N #1235 (MLS: TB8535053) For Sale
10200 GANDY BLVD N #1235,
(Pinellas),
Saint Petersburg Florida 33702
Currently Rented at $1,325.00 / month
Area: 875
- MLS TB8535053
- Unit No 1235
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 875
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $593.00
Cash Flow
|
Cap Rate6.5
|
Gross Yield16.5%
|
Annual Rent$15,900.00
|
Property Taxes$2,488.78
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$15,900.00 $1,325.00 / mo
|
$79,500.00 $1,325.00 / mo
|
$159,000.00 $1,325.00 / mo
|
| Estimated Expenses |
|
|
|
$2,488.78 |
$12,443.90 |
$24,887.80 |
| Net Cash Flow |
|
|
|
$13,411.22 |
$67,056.10 |
$134,112.20 |
| HOA Fees |
|
|
|
$7,116.00 |
$35,580.00 |
$71,160.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.