12963 TRIBUTE DR (MLS: T3516658) For Sale

12963 TRIBUTE DR, (Hillsborough), Riverview Florida 33578

Currently Rented at $2,150.00 / month

Area: -

Property Info

  • MLS T3516658
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1632
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $51.67

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Solid Wood Cabinets
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$359,900.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • June 01, 2025

  • Rent Amount
  • $2,150.00

Cash Flow

Cap Rate6.2 Gross Yield7.2% Annual Rent$25,800.00 Property Taxes$2,892.62 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $2,892.62 $14,463.10 $28,926.20
Net Cash Flow $22,907.38 $114,536.90 $229,073.80
HOA Fees $620.04 $3,100.20 $6,200.40