12752 N 57TH ST (MLS: TB8354124) For Sale

12752 N 57TH ST, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,700.00 / month

Area: -

Property Info

  • MLS TB8354124
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 896
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $300.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$160,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 9.3%
  • Gross Yield
  • 12.8%
  • Lease End Date
  • September 30, 2025

  • Rent Amount
  • $1,700.00

Cash Flow

Cap Rate9.3 Gross Yield12.8% Annual Rent$20,400.00 Property Taxes$1,900.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $1,900.68 $9,503.40 $19,006.80
Net Cash Flow $18,499.32 $92,496.60 $184,993.20
HOA Fees $3,600.00 $18,000.00 $36,000.00