6003 16TH AVE S (MLS: TB8440571) For Sale

6003 16TH AVE S, (Hillsborough), Tampa Florida 33619

Currently Rented at $4,500.00 / month

Area: 2238

Property Info

  • MLS TB8440571
  • Unit No -
  • Bedrooms 5
  • Bathrooms 5
  • Area (sqft) 2238
  • Living Area (sqft) 2094
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Primary Bedroom Main Floor

Buy Price

$
$1,509,000.00

Rental Price

$
$4,500.00
  • Cap Rate
  • 3%
  • Gross Yield
  • 3.6%
  • Lease End Date
  • -
  • Rent Amount

  • $4,500.00

Cash Flow

Cap Rate3.0 Gross Yield3.6% Annual Rent$54,000.00 Property Taxes$8,698.61 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $54,000.00 $4,500.00 / mo $270,000.00 $4,500.00 / mo $540,000.00 $4,500.00 / mo
Estimated Expenses $8,698.61 $43,493.05 $86,986.10
Net Cash Flow $45,301.39 $226,506.95 $453,013.90