16511 ENCLAVE VILLAGE DR #107 (MLS: TB8394639) For Sale

16511 ENCLAVE VILLAGE DR #107, (Hillsborough), Tampa Florida 33647

Currently Rented at $1,600.00 / month

Area: 1409

Property Info

  • MLS TB8394639
  • Unit No 107
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1409
  • Living Area (sqft) 1270
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $645.37

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$153,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 12.5%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate5.7 Gross Yield12.5% Annual Rent$19,200.00 Property Taxes$2,752.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $2,752.00 $13,760.00 $27,520.00
Net Cash Flow $16,448.00 $82,240.00 $164,480.00
HOA Fees $7,744.44 $38,722.20 $77,444.40

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.