105 N BAY HILLS BLVD (MLS: TB8542214) For Sale

105 N BAY HILLS BLVD, (Pinellas), Safety Harbor Florida 34695

Currently Rented at $3,380.00 / month

Area: 1691

Property Info

  • MLS TB8542214
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1691
  • Living Area (sqft) 1691
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$564,900.00

Rental Price

$
$3,380.00
  • Cap Rate
  • 5.9%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $3,380.00

Cash Flow

Cap Rate5.9 Gross Yield7.2% Annual Rent$40,560.00 Property Taxes$7,326.11 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $40,560.00 $3,380.00 / mo $202,800.00 $3,380.00 / mo $405,600.00 $3,380.00 / mo
Estimated Expenses $7,326.11 $36,630.55 $73,261.10
Net Cash Flow $33,233.89 $166,169.45 $332,338.90

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