4133 DOLPHIN DR #4133 (MLS: TB8462792) For Sale

4133 DOLPHIN DR #4133, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,035.00 / month

Area: 336

Property Info

  • MLS TB8462792
  • Unit No 4133
  • Bedrooms 0
  • Bathrooms 1
  • Area (sqft) 336
  • Living Area (sqft) 336
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $309.00

Interior Features

  • Ninguno

Buy Price

$
$78,000.00

Rental Price

$
$1,035.00
  • Cap Rate
  • 10%
  • Gross Yield
  • 15.9%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,035.00

Cash Flow

Cap Rate10.0 Gross Yield15.9% Annual Rent$12,420.00 Property Taxes$943.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,420.00 $1,035.00 / mo $62,100.00 $1,035.00 / mo $124,200.00 $1,035.00 / mo
Estimated Expenses $943.00 $4,715.00 $9,430.00
Net Cash Flow $11,477.00 $57,385.00 $114,770.00
HOA Fees $3,708.00 $18,540.00 $37,080.00

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