9241 ROCK HARBOUR WAY (MLS: O6428560) For Sale

9241 ROCK HARBOUR WAY, (Hillsborough), Tampa Florida 33637

Currently Rented at $3,000.00 / month

Area: 2142

Property Info

  • MLS O6428560
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2142
  • Living Area (sqft) 1707
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $180.00

Interior Features

  • Kitchen/Family Room Combo
  • PrimaryBedroom Upstairs

Buy Price

$
$398,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 9%
  • Lease End Date
  • August 01, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate7.2 Gross Yield9% Annual Rent$36,000.00 Property Taxes$5,176.86 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 $5,176.86 $25,884.30 $51,768.60
Net Cash Flow $30,823.14 $154,115.70 $308,231.40
HOA Fees $2,160.00 $10,800.00 $21,600.00

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