39650 US HIGHWAY 19 N #576 (MLS: TB8537699) For Sale

39650 US HIGHWAY 19 N #576, (Pinellas), Tarpon Springs Florida 34689

Currently Rented at $2,000.00 / month

Area: 1155

Property Info

  • MLS TB8537699
  • Unit No 576
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1155
  • Living Area (sqft) 1155
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $579.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$200,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 12%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate6.8 Gross Yield12% Annual Rent$24,000.00 Property Taxes$3,390.55 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 $3,390.55 $16,952.75 $33,905.50
Net Cash Flow $20,609.45 $103,047.25 $206,094.50
HOA Fees $6,948.00 $34,740.00 $69,480.00

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