(MLS: S5150622) For Sale

, (Hillsborough), Lutz Florida 33559

Currently Rented at $2,000.00 / month

Area: 1291

Property Info

  • MLS S5150622
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1291
  • Living Area (sqft) 1160
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $338.14

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Thermostat

Buy Price

$
$240,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate6.7 Gross Yield10% Annual Rent$24,000.00 Property Taxes$3,764.45 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,764.45 $18,822.25 $37,644.50
Net Cash Flow $20,235.55 $101,177.75 $202,355.50
HOA Fees $4,057.68 $20,288.40 $40,576.80

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