2101 E ELLICOTT ST (MLS: TB8403486) For Sale

2101 E ELLICOTT ST, (Hillsborough), Tampa Florida 33610

Currently Rented at $3,050.00 / month

Area: -

Property Info

  • MLS TB8403486
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1388
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$375,000.00

Rental Price

$
$3,050.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • July 31, 2025
  • Rent Amount

  • $3,050.00

Cash Flow

Cap Rate9.0 Gross Yield9.8% Annual Rent$36,600.00 Property Taxes$2,977.16 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,600.00 $3,050.00 / mo $183,000.00 $3,050.00 / mo $366,000.00 $3,050.00 / mo
Estimated Expenses $2,977.16 $14,885.80 $29,771.60
Net Cash Flow $33,622.84 $168,114.20 $336,228.40