4012 CIRCLEWOOD CT (MLS: TB8451775) For Sale

4012 CIRCLEWOOD CT, (Hillsborough), Tampa Florida 33614

Currently Rented at $2,250.00 / month

Area: 2139

Property Info

  • MLS TB8451775
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 2139
  • Living Area (sqft) 1614
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $365.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters

Buy Price

$
$245,000.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 11%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate7.4 Gross Yield11% Annual Rent$27,000.00 Property Taxes$4,590.59 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $4,590.59 $22,952.95 $45,905.90
Net Cash Flow $22,409.41 $112,047.05 $224,094.10
HOA Fees $4,380.00 $21,900.00 $43,800.00

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