10263 GANDY BLVD N #311 (MLS: TB8549096) For Sale
10263 GANDY BLVD N #311,
(Pinellas),
Saint Petersburg Florida 33702
Currently Rented at $1,850.00 / month
Area: 729
- MLS TB8549096
- Unit No 311
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 729
- Living Area (sqft) 729
- Foundation Other
- Min Lease Other
- HOA Fees $622.06
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
Cash Flow
|
Cap Rate10.6
|
Gross Yield18.7%
|
Annual Rent$22,200.00
|
Property Taxes$2,168.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,200.00 $1,850.00 / mo
|
$111,000.00 $1,850.00 / mo
|
$222,000.00 $1,850.00 / mo
|
| Estimated Expenses |
|
|
|
$2,168.00 |
$10,840.00 |
$21,680.00 |
| Net Cash Flow |
|
|
|
$20,032.00 |
$100,160.00 |
$200,320.00 |
| HOA Fees |
|
|
|
$7,464.72 |
$37,323.60 |
$74,647.20 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.