207 GOLDEN POND CT (MLS: S5143906) For Sale
207 GOLDEN POND CT,
(Hillsborough),
Valrico Florida 33594
Currently Rented at $1,700.00 / month
Area: 1248
- MLS S5143906
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1248
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Cash Flow
|
Cap Rate6.4
|
Gross Yield9.6%
|
Annual Rent$20,400.00
|
Property Taxes$3,285.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$20,400.00 $1,700.00 / mo
|
$102,000.00 $1,700.00 / mo
|
$204,000.00 $1,700.00 / mo
|
| Estimated Expenses |
|
|
|
$3,285.00 |
$16,425.00 |
$32,850.00 |
| Net Cash Flow |
|
|
|
$17,115.00 |
$85,575.00 |
$171,150.00 |
| HOA Fees |
|
|
|
$3,480.00 |
$17,400.00 |
$34,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.