101 LAKE AVE NE #222 (MLS: U8240152) For Sale

101 LAKE AVE NE #222, (Pinellas), Largo Florida 33771

Currently Rented at $1,500.00 / month

Area: 715

Property Info

  • MLS U8240152
  • Unit No 222
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 715
  • Living Area (sqft) 715
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $500.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$160,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.6 Gross Yield11.3% Annual Rent$18,000.00 Property Taxes$1,406.87 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,406.87 $7,034.35 $14,068.70
Net Cash Flow $16,593.13 $82,965.65 $165,931.30
HOA Fees $6,000.00 $30,000.00 $60,000.00

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