3103 E EMMA ST (MLS: TB8470912) For Sale

3103 E EMMA ST, (Hillsborough), Tampa Florida 33610

Currently Rented at $1,925.00 / month

Area: 750

Property Info

  • MLS TB8470912
  • Unit No -
  • Bedrooms 3
  • Bathrooms 1
  • Area (sqft) 750
  • Living Area (sqft) 704
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Thermostat

Buy Price

$
$208,999.00

Rental Price

$
$1,925.00
  • Cap Rate
  • 9.7%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,925.00

Cash Flow

Cap Rate9.7 Gross Yield11.1% Annual Rent$23,100.00 Property Taxes$2,885.74 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,100.00 $1,925.00 / mo $115,500.00 $1,925.00 / mo $231,000.00 $1,925.00 / mo
Estimated Expenses $2,885.74 $14,428.70 $28,857.40
Net Cash Flow $20,214.26 $101,071.30 $202,142.60

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