9403 N MARY AVE (MLS: TB8325571) For Sale

9403 N MARY AVE, (Hillsborough), Tampa Florida 33612

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8325571
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 700
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Thermostat
  • Window Treatments

Buy Price

$
$225,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate7.2 Gross Yield8% Annual Rent$18,000.00 Property Taxes$1,829.72 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 $1,829.72 $9,148.60 $18,297.20
Net Cash Flow $16,170.28 $80,851.40 $161,702.80