11651 DECLARATION DR (MLS: TB8361747) For Sale

11651 DECLARATION DR, (Hillsborough), Tampa Florida 33635

Currently Rented at $2,100.00 / month

Area: -

Property Info

  • MLS TB8361747
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1672
  • Foundation Block
  • Min Lease Block
  • HOA Fees $308.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Stone Counters
  • Thermostat

Buy Price

$
$330,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • July 11, 2025

  • Rent Amount
  • $2,100.00

Cash Flow

Cap Rate5.0 Gross Yield7.6% Annual Rent$25,200.00 Property Taxes$4,906.15 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $4,906.15 $24,530.75 $49,061.50
Net Cash Flow $20,293.85 $101,469.25 $202,938.50
HOA Fees $3,696.00 $18,480.00 $36,960.00