1881 N. HERCULES AVE #705 (MLS: TB8565776) For Sale

1881 N. HERCULES AVE #705, (Pinellas), Clearwater Florida 33765

Currently Rented at $2,150.00 / month

Area: 1257

Property Info

  • MLS TB8565776
  • Unit No 705
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1257
  • Living Area (sqft) 1257
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $758.48

Interior Features

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

Buy Price

$
$170,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 8.4%
  • Gross Yield
  • 15.2%
  • Lease End Date
  • -
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate8.4 Gross Yield15.2% Annual Rent$25,800.00 Property Taxes$2,464.00 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 $2,464.00 $12,320.00 $24,640.00
Net Cash Flow $23,336.00 $116,680.00 $233,360.00
HOA Fees $9,101.76 $45,508.80 $91,017.60

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