3513 DANNY BRYAN BLVD (MLS: TB8393860) For Sale

3513 DANNY BRYAN BLVD, (Hillsborough), Tampa Florida 33619

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS TB8393860
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1063
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$270,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 6.7%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate5.6 Gross Yield6.7% Annual Rent$18,000.00 Property Taxes$2,937.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,937.67 $14,688.35 $29,376.70
Net Cash Flow $15,062.33 $75,311.65 $150,623.30