14623 PAR CLUB CIR #14623 (MLS: TB8460142) For Sale

14623 PAR CLUB CIR #14623, (Hillsborough), Tampa Florida 33618

Currently Rented at $2,200.00 / month

Area: 1650

Property Info

  • MLS TB8460142
  • Unit No 14623
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1650
  • Living Area (sqft) 1475
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $572.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$290,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate5.8 Gross Yield9.1% Annual Rent$26,400.00 Property Taxes$2,851.46 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $2,851.46 $14,257.30 $28,514.60
Net Cash Flow $23,548.54 $117,742.70 $235,485.40
HOA Fees $6,864.00 $34,320.00 $68,640.00

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