5034 TERRACE VILLAGE LN (MLS: TB8355376) For Sale

5034 TERRACE VILLAGE LN, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,300.00 / month

Area: -

Property Info

  • MLS TB8355376
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1069
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan

Buy Price

$
$149,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 9.5%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate9.5 Gross Yield10.5% Annual Rent$15,600.00 Property Taxes$1,474.29 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,474.29 $7,371.45 $14,742.90
Net Cash Flow $14,125.71 $70,628.55 $141,257.10