9519 ORANGE VALLEY CT (MLS: TB8412921) For Sale

9519 ORANGE VALLEY CT, (Hillsborough), Tampa Florida 33618

Currently Rented at $2,000.00 / month

Area: 2185

Property Info

  • MLS TB8412921
  • Unit No -
  • Bedrooms 3
  • Bathrooms 4
  • Area (sqft) 2185
  • Living Area (sqft) 1633
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $615.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan

Buy Price

$
$235,888.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 4.9%
  • Gross Yield
  • 10.2%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate4.9 Gross Yield10.2% Annual Rent$24,000.00 Property Taxes$5,072.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $5,072.53 $25,362.65 $50,725.30
Net Cash Flow $18,927.47 $94,637.35 $189,274.70
HOA Fees $7,380.00 $36,900.00 $73,800.00