4411 SHADY TERRACE LN #210 (MLS: TB8355873) For Sale

4411 SHADY TERRACE LN #210, (Hillsborough), Tampa Florida 33613

Currently Rented at $1,900.00 / month

Area: -

Property Info

  • MLS TB8355873
  • Unit No 210
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1200
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $612.00

Interior Features

  • Ninguno

Buy Price

$
$188,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 7.1%
  • Gross Yield
  • 12.1%
  • Lease End Date
  • -

  • Rent Amount
  • $1,900.00

Cash Flow

Cap Rate7.1 Gross Yield12.1% Annual Rent$22,800.00 Property Taxes$2,065.85 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $2,065.85 $10,329.25 $20,658.50
Net Cash Flow $20,734.15 $103,670.75 $207,341.50
HOA Fees $7,344.00 $36,720.00 $73,440.00