212 S CHURCH AVE #208 (MLS: TB8350784) For Sale

212 S CHURCH AVE #208, (Hillsborough), Tampa Florida 33609

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8350784
  • Unit No 208
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 620
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $384.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters

Buy Price

$
$175,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • June 30, 2025

  • Rent Amount
  • $1,500.00

Cash Flow

Cap Rate6.7 Gross Yield10.3% Annual Rent$18,000.00 Property Taxes$1,616.15 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 $1,616.15 $8,080.75 $16,161.50
Net Cash Flow $16,383.85 $81,919.25 $163,838.50
HOA Fees $4,608.00 $23,040.00 $46,080.00