18001 RICHMOND PLACE DR #721 (MLS: TB8342746) For Sale

18001 RICHMOND PLACE DR #721, (Hillsborough), Tampa Florida 33647

Currently Rented at $1,550.00 / month

Area: -

Property Info

  • MLS TB8342746
  • Unit No 721
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1083
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $482.11

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Split Bedroom

Buy Price

$
$179,000.00

Rental Price

$
$1,550.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 10.4%
  • Lease End Date
  • September 30, 2025
  • Rent Amount

  • $1,550.00

Cash Flow

Cap Rate5.4 Gross Yield10.4% Annual Rent$18,600.00 Property Taxes$3,234.93 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,600.00 $1,550.00 / mo $93,000.00 $1,550.00 / mo $186,000.00 $1,550.00 / mo
Estimated Expenses $3,234.93 $16,174.65 $32,349.30
Net Cash Flow $15,365.07 $76,825.35 $153,650.70
HOA Fees $5,785.32 $28,926.60 $57,853.20