2209 BRANCH HILL ST (MLS: TB8353766) For Sale

2209 BRANCH HILL ST, (Hillsborough), Tampa Florida 33612

Currently Rented at $4,000.00 / month

Area: -

Property Info

  • MLS TB8353766
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2540
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $50.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Window Treatments

Buy Price

$
$795,000.00

Rental Price

$
$4,000.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 6%
  • Lease End Date
  • January 31, 2026

  • Rent Amount
  • $4,000.00

Cash Flow

Cap Rate4.3 Gross Yield6% Annual Rent$48,000.00 Property Taxes$13,020.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $48,000.00 $4,000.00 / mo $240,000.00 $4,000.00 / mo $480,000.00 $4,000.00 / mo
Estimated Expenses $13,020.50 $65,102.50 $130,205.00
Net Cash Flow $34,979.50 $174,897.50 $349,795.00
HOA Fees $600.00 $3,000.00 $6,000.00