6339 MAGNOLIA TRAILS LN (MLS: O6289865) For Sale

6339 MAGNOLIA TRAILS LN, (Hillsborough), Gibsonton Florida 33534

Currently Rented at $2,595.00 / month

Area: -

Property Info

  • MLS O6289865
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2750
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $45.00

Interior Features

  • Eat-in Kitchen
  • Open Floorplan

Buy Price

$
$399,999.00

Rental Price

$
$2,595.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • August 04, 2025

  • Rent Amount
  • $2,595.00

Cash Flow

Cap Rate6.1 Gross Yield7.8% Annual Rent$31,140.00 Property Taxes$6,205.74 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,140.00 $2,595.00 / mo $155,700.00 $2,595.00 / mo $311,400.00 $2,595.00 / mo
Estimated Expenses $6,205.74 $31,028.70 $62,057.40
Net Cash Flow $24,934.26 $124,671.30 $249,342.60
HOA Fees $540.00 $2,700.00 $5,400.00