3610 N TAMPA ST (MLS: O6323913) For Sale

3610 N TAMPA ST, (Hillsborough), Tampa Florida 33603

Currently Rented at $3,000.00 / month

Area: 1815

Property Info

  • MLS O6323913
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1815
  • Living Area (sqft) 1650
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Living Room/Dining Room Combo
  • Split Bedroom

Buy Price

$
$449,900.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 8%
  • Lease End Date
  • -
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.9 Gross Yield8% Annual Rent$36,000.00 Property Taxes$5,121.49 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $5,121.49 $25,607.45 $51,214.90
Net Cash Flow $30,878.51 $154,392.55 $308,785.10