4323 BAYSIDE VILLAGE DR #206 (MLS: TB8440088) For Sale

4323 BAYSIDE VILLAGE DR #206, (Hillsborough), Tampa Florida 33615

Currently Rented at $1,375.00 / month

Area: 656

Property Info

  • MLS TB8440088
  • Unit No 206
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 656
  • Living Area (sqft) 656
  • Foundation Block, Concrete Perimeter
  • Min Lease Block, Concrete Perimeter
  • HOA Fees $376.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$169,900.00

Rental Price

$
$1,375.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,375.00

Cash Flow

Cap Rate6.0 Gross Yield9.7% Annual Rent$16,500.00 Property Taxes$1,798.92 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,500.00 $1,375.00 / mo $82,500.00 $1,375.00 / mo $165,000.00 $1,375.00 / mo
Estimated Expenses $1,798.92 $8,994.60 $17,989.20
Net Cash Flow $14,701.08 $73,505.40 $147,010.80
HOA Fees $4,512.00 $22,560.00 $45,120.00

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