7037 TOWERING SPRUCE DR (MLS: O6281540) For Sale

7037 TOWERING SPRUCE DR, (Hillsborough), Riverview Florida 33578

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS O6281540
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1120
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $349.75

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Solid Wood Cabinets

Buy Price

$
$210,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • July 31, 2025

  • Rent Amount
  • $1,800.00

Cash Flow

Cap Rate6.5 Gross Yield10.3% Annual Rent$21,600.00 Property Taxes$3,831.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,831.00 $19,155.00 $38,310.00
Net Cash Flow $17,769.00 $88,845.00 $177,690.00
HOA Fees $4,197.00 $20,985.00 $41,970.00