3402 W OBISPO ST (MLS: TB8321317) For Sale

3402 W OBISPO ST, (Hillsborough), Tampa Florida 33629

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8321317
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1134
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$650,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 1.6%
  • Gross Yield
  • 2.8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate1.6 Gross Yield2.8% Annual Rent$18,000.00 Property Taxes$7,674.79 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $7,674.79 $38,373.95 $76,747.90
Net Cash Flow $10,325.21 $51,626.05 $103,252.10