6306 GRAND BAHAMA CIR #D (MLS: TB8404969) For Sale

6306 GRAND BAHAMA CIR #D, (Hillsborough), Tampa Florida 33615

Currently Rented at $3,000.00 / month

Area: 2493

Property Info

  • MLS TB8404969
  • Unit No D
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2493
  • Living Area (sqft) 2052
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $869.64

Interior Features

  • Dry Bar
  • Walk-In Closet(s)

Buy Price

$
$349,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • August 31, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.0 Gross Yield10.3% Annual Rent$36,000.00 Property Taxes$4,623.12 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $4,623.12 $23,115.60 $46,231.20
Net Cash Flow $31,376.88 $156,884.40 $313,768.80
HOA Fees $10,435.68 $52,178.40 $104,356.80