10775 VILLAGE CLUB CIR N #101 (MLS: TB8547224) For Sale

10775 VILLAGE CLUB CIR N #101, (Pinellas), Saint Petersburg Florida 33716

Currently Rented at $2,150.00 / month

Area: 1180

Property Info

  • MLS TB8547224
  • Unit No 101
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1180
  • Living Area (sqft) 1180
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $641.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$200,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 12.9%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate7.5 Gross Yield12.9% Annual Rent$25,800.00 Property Taxes$3,102.36 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $3,102.36 $15,511.80 $31,023.60
Net Cash Flow $22,697.64 $113,488.20 $226,976.40
HOA Fees $7,692.00 $38,460.00 $76,920.00

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