11127 MCMULLEN RD (MLS: TB8417156) For Sale

11127 MCMULLEN RD, (Hillsborough), Riverview Florida 33569

Currently Rented at $2,275.00 / month

Area: 1222

Property Info

  • MLS TB8417156
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1222
  • Living Area (sqft) 938
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Primary Bedroom Main Floor

Buy Price

$
$500,000.00

Rental Price

$
$2,275.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 5.5%
  • Lease End Date
  • October 14, 2026

  • Rent Amount
  • $2,275.00

Cash Flow

Cap Rate5.1 Gross Yield5.5% Annual Rent$27,300.00 Property Taxes$1,556.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,300.00 $2,275.00 / mo $136,500.00 $2,275.00 / mo $273,000.00 $2,275.00 / mo
Estimated Expenses $1,556.56 $7,782.80 $15,565.60
Net Cash Flow $25,743.44 $128,717.20 $257,434.40