6012 PORTSDALE PL #101 (MLS: TB8456500) For Sale

6012 PORTSDALE PL #101, (Hillsborough), Riverview Florida 33578

Currently Rented at $1,600.00 / month

Area: 1151

Property Info

  • MLS TB8456500
  • Unit No 101
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1151
  • Living Area (sqft) 1151
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $195.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$170,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 7.7%
  • Gross Yield
  • 11.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate7.7 Gross Yield11.3% Annual Rent$19,200.00 Property Taxes$3,817.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $3,817.00 $19,085.00 $38,170.00
Net Cash Flow $15,383.00 $76,915.00 $153,830.00
HOA Fees $2,340.00 $11,700.00 $23,400.00

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