2866 COUNTRYBROOK DR #12 (MLS: TB8541187) For Sale

2866 COUNTRYBROOK DR #12, (Pinellas), Palm Harbor Florida 34684

Currently Rented at $1,725.00 / month

Area: 1000

Property Info

  • MLS TB8541187
  • Unit No 12
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 1000
  • Living Area (sqft) 1000
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $523.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$174,900.00

Rental Price

$
$1,725.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 11.8%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,725.00

Cash Flow

Cap Rate6.7 Gross Yield11.8% Annual Rent$20,700.00 Property Taxes$2,773.57 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,700.00 $1,725.00 / mo $103,500.00 $1,725.00 / mo $207,000.00 $1,725.00 / mo
Estimated Expenses $2,773.57 $13,867.85 $27,735.70
Net Cash Flow $17,926.43 $89,632.15 $179,264.30
HOA Fees $6,276.00 $31,380.00 $62,760.00

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