108 W SHELL POINT RD #101 (MLS: TB8328218) For Sale

108 W SHELL POINT RD #101, (Hillsborough), Ruskin Florida 33570

Currently Rented at $1,650.00 / month

Area: -

Property Info

  • MLS TB8328218
  • Unit No 101
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1248
  • Foundation Stilt/On Piling
  • Min Lease Stilt/On Piling

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$400,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 5%
  • Lease End Date
  • June 30, 2025

  • Rent Amount
  • $1,650.00

Cash Flow

Cap Rate3.8 Gross Yield5% Annual Rent$19,800.00 Property Taxes$4,739.94 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $4,739.94 $23,699.70 $47,399.40
Net Cash Flow $15,060.06 $75,300.30 $150,600.60