5120 MARINA WAY #9906 (MLS: TB8439721) For Sale

5120 MARINA WAY #9906, (Hillsborough), Tampa Florida 33611

Currently Rented at $6,500.00 / month

Area: 1723

Property Info

  • MLS TB8439721
  • Unit No 9906
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1723
  • Living Area (sqft) 1723
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $4,945.00

Interior Features

  • Elevator
  • In Wall Pest System
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$999,900.00

Rental Price

$
$6,500.00
  • Cap Rate
  • 1.7%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • -
  • Rent Amount

  • $6,500.00

Cash Flow

Cap Rate1.7 Gross Yield7.8% Annual Rent$78,000.00 Property Taxes$2,018.61 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $78,000.00 $6,500.00 / mo $390,000.00 $6,500.00 / mo $780,000.00 $6,500.00 / mo
Estimated Expenses $2,018.61 $10,093.05 $20,186.10
Net Cash Flow $75,981.39 $379,906.95 $759,813.90
HOA Fees $59,340.00 $296,700.00 $593,400.00

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