11978 CLIMBING FERN AVE (MLS: TB8412203) For Sale

11978 CLIMBING FERN AVE, (Hillsborough), Riverview Florida 33579

Currently Rented at $4,200.00 / month

Area: 5002

Property Info

  • MLS TB8412203
  • Unit No -
  • Bedrooms 6
  • Bathrooms 6
  • Area (sqft) 5002
  • Living Area (sqft) 5002
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $81.00

Interior Features

  • Cathedral Ceiling(s)
  • Central Vaccum
  • High Ceilings
  • Open Floorplan
  • Window Treatments

Buy Price

$
$839,000.00

Rental Price

$
$4,200.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 6%
  • Lease End Date
  • September 30, 2025
  • Rent Amount

  • $4,200.00

Cash Flow

Cap Rate3.8 Gross Yield6% Annual Rent$50,400.00 Property Taxes$17,669.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $50,400.00 $4,200.00 / mo $252,000.00 $4,200.00 / mo $504,000.00 $4,200.00 / mo
Estimated Expenses $17,669.00 $88,345.00 $176,690.00
Net Cash Flow $32,731.00 $163,655.00 $327,310.00
HOA Fees $972.00 $4,860.00 $9,720.00

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