105 ISLAND WAY #138 (MLS: TB8543841) For Sale

105 ISLAND WAY #138, (Pinellas), Clearwater Beach Florida 33767

Currently Rented at $1,800.00 / month

Area: 1090

Property Info

  • MLS TB8543841
  • Unit No 138
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1090
  • Living Area (sqft) 1090
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,150.00

Interior Features

  • Eat-in Kitchen
  • Elevator
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$299,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 1.2%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate1.2 Gross Yield7.2% Annual Rent$21,600.00 Property Taxes$4,193.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $4,193.00 $20,965.00 $41,930.00
Net Cash Flow $17,407.00 $87,035.00 $174,070.00
HOA Fees $13,800.00 $69,000.00 $138,000.00

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