18399 GULF BLVD #398 (MLS: TB8559015) For Sale

18399 GULF BLVD #398, (Pinellas), Indian Rocks Beach Florida 33785

Currently Rented at $2,000.00 / month

Area: 522

Property Info

  • MLS TB8559015
  • Unit No 398
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 522
  • Living Area (sqft) 522
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $618.00

Interior Features

  • Ceiling Fans(s)
  • Walk-In Closet(s)

Buy Price

$
$259,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 4.9%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • November 15, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate4.9 Gross Yield9.3% Annual Rent$24,000.00 Property Taxes$3,866.05 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,866.05 $19,330.25 $38,660.50
Net Cash Flow $20,133.95 $100,669.75 $201,339.50
HOA Fees $7,416.00 $37,080.00 $74,160.00

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