1238 S MISSOURI AVE #102 (MLS: TB8541481) For Sale
1238 S MISSOURI AVE #102,
(Pinellas),
Clearwater Florida 33756
Currently Rented at $1,550.00 / month
Area: 701
- MLS TB8541481
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 701
- Living Area (sqft) 701
- Foundation Block
- Min Lease Block
- HOA Fees $449.00
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate4.7
|
Gross Yield8.7%
|
Annual Rent$18,600.00
|
Property Taxes$3,025.80
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$18,600.00 $1,550.00 / mo
|
$93,000.00 $1,550.00 / mo
|
$186,000.00 $1,550.00 / mo
|
| Estimated Expenses |
|
|
|
$3,025.80 |
$15,129.00 |
$30,258.00 |
| Net Cash Flow |
|
|
|
$15,574.20 |
$77,871.00 |
$155,742.00 |
| HOA Fees |
|
|
|
$5,388.00 |
$26,940.00 |
$53,880.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.