4725 PURITAN CIR #603 (MLS: TB8419747) For Sale

4725 PURITAN CIR #603, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,550.00 / month

Area: 1191

Property Info

  • MLS TB8419747
  • Unit No 603
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1191
  • Living Area (sqft) 1191
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $552.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$188,900.00

Rental Price

$
$1,550.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • November 30, 2025
  • Rent Amount

  • $1,550.00

Cash Flow

Cap Rate5.5 Gross Yield9.8% Annual Rent$18,600.00 Property Taxes$1,512.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,600.00 $1,550.00 / mo $93,000.00 $1,550.00 / mo $186,000.00 $1,550.00 / mo
Estimated Expenses $1,512.00 $7,560.00 $15,120.00
Net Cash Flow $17,088.00 $85,440.00 $170,880.00
HOA Fees $6,624.00 $33,120.00 $66,240.00

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