2102 SYDNEY DOVER RD (MLS: TB8449527) For Sale

2102 SYDNEY DOVER RD, (Hillsborough), Dover Florida 33527

Currently Rented at $5,000.00 / month

Area: 616

Property Info

  • MLS TB8449527
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 616
  • Living Area (sqft) 616
  • Foundation Pillar/Post/Pier
  • Min Lease Pillar/Post/Pier

Interior Features

  • Kitchen/Family Room Combo

Buy Price

$
$450,000.00

Rental Price

$
$5,000.00
  • Cap Rate
  • 12.5%
  • Gross Yield
  • 13.3%
  • Lease End Date
  • -
  • Rent Amount

  • $5,000.00

Cash Flow

Cap Rate12.5 Gross Yield13.3% Annual Rent$60,000.00 Property Taxes$3,692.74 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $60,000.00 $5,000.00 / mo $300,000.00 $5,000.00 / mo $600,000.00 $5,000.00 / mo
Estimated Expenses $3,692.74 $18,463.70 $36,927.40
Net Cash Flow $56,307.26 $281,536.30 $563,072.60