13759 ORANGE SUNSET DR #201 (MLS: TB8417873) For Sale

13759 ORANGE SUNSET DR #201, (Hillsborough), Tampa Florida 33618

Currently Rented at $1,500.00 / month

Area: 577

Property Info

  • MLS TB8417873
  • Unit No 201
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 577
  • Living Area (sqft) 497
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Window Treatments

Buy Price

$
$119,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 14.2%
  • Gross Yield
  • 15%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate14.2 Gross Yield15% Annual Rent$18,000.00 Property Taxes$968.99 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $968.99 $4,844.95 $9,689.90
Net Cash Flow $17,031.01 $85,155.05 $170,310.10