5601 ASHLEY OAKS DR #6 (MLS: TB8454122) For Sale
5601 ASHLEY OAKS DR #6,
(Hillsborough),
Tampa Florida 33617
Currently Rented at $845.00 / month
Area: 1012
- MLS TB8454122
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1012
- Living Area (sqft) 1012
- Foundation Slab
- Min Lease Slab
- HOA Fees $577.00
Cash Flow
|
Cap Rate1.5
|
Gross Yield9%
|
Annual Rent$10,140.00
|
Property Taxes$1,492.16
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$10,140.00 $845.00 / mo
|
$50,700.00 $845.00 / mo
|
$101,400.00 $845.00 / mo
|
| Estimated Expenses |
|
|
|
$1,492.16 |
$7,460.80 |
$14,921.60 |
| Net Cash Flow |
|
|
|
$8,647.84 |
$43,239.20 |
$86,478.40 |
| HOA Fees |
|
|
|
$6,924.00 |
$34,620.00 |
$69,240.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.