128 N MONTCLAIR AVE (MLS: TB8420438) For Sale

128 N MONTCLAIR AVE, (Hillsborough), Brandon Florida 33510

Currently Rented at $1,500.00 / month

Area: 1546

Property Info

  • MLS TB8420438
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1546
  • Living Area (sqft) 1546
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$499,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 3.3%
  • Gross Yield
  • 3.6%
  • Lease End Date
  • April 30, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate3.3 Gross Yield3.6% Annual Rent$18,000.00 Property Taxes$1,644.86 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 $1,644.86 $8,224.30 $16,448.60
Net Cash Flow $16,355.14 $81,775.70 $163,551.40