404 E SEWARD ST (MLS: TB8419686) For Sale

404 E SEWARD ST, (Hillsborough), Tampa Florida 33604

Currently Rented at $3,000.00 / month

Area: 3064

Property Info

  • MLS TB8419686
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3064
  • Living Area (sqft) 2343
  • Foundation Block, Slab
  • Min Lease Block, Slab

Interior Features

  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$585,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 6.2%
  • Lease End Date
  • November 30, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate4.8 Gross Yield6.2% Annual Rent$36,000.00 Property Taxes$8,093.34 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $8,093.34 $40,466.70 $80,933.40
Net Cash Flow $27,906.66 $139,533.30 $279,066.60