2926 BAYSHORE POINTE DR (MLS: TB8417486) For Sale

2926 BAYSHORE POINTE DR, (Hillsborough), Tampa Florida 33611

Currently Rented at $4,000.00 / month

Area: 2099

Property Info

  • MLS TB8417486
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2099
  • Living Area (sqft) 1714
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $280.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Stone Counters

Buy Price

$
$429,500.00

Rental Price

$
$4,000.00
  • Cap Rate
  • 8.9%
  • Gross Yield
  • 11.2%
  • Lease End Date
  • August 31, 2025
  • Rent Amount

  • $4,000.00

Cash Flow

Cap Rate8.9 Gross Yield11.2% Annual Rent$48,000.00 Property Taxes$6,222.88 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $48,000.00 $4,000.00 / mo $240,000.00 $4,000.00 / mo $480,000.00 $4,000.00 / mo
Estimated Expenses $6,222.88 $31,114.40 $62,228.80
Net Cash Flow $41,777.12 $208,885.60 $417,771.20
HOA Fees $3,360.00 $16,800.00 $33,600.00

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