1868 SOMMARIE WAY (MLS: TB8553216) For Sale
1868 SOMMARIE WAY,
(Pinellas),
Tarpon Springs Florida 34689
Currently Rented at $2,150.00 / month
Area: 1605
- MLS TB8553216
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1605
- Living Area (sqft) 1605
- Foundation Slab
- Min Lease Slab
- HOA Fees $269.50
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.3
|
Gross Yield7.8%
|
Annual Rent$25,800.00
|
Property Taxes$5,001.00
|
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 |
|
|
|
$5,001.00 |
$25,005.00 |
$50,010.00 |
| Net Cash Flow |
|
|
|
$20,799.00 |
$103,995.00 |
$207,990.00 |
| HOA Fees |
|
|
|
$3,234.00 |
$16,170.00 |
$32,340.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.