4333 BAYSIDE VILLAGE DR #224 (MLS: TB8471012) For Sale

4333 BAYSIDE VILLAGE DR #224, (Hillsborough), Tampa Florida 33615

Currently Rented at $1,900.00 / month

Area: 1140

Property Info

  • MLS TB8471012
  • Unit No 224
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1140
  • Living Area (sqft) 1140
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $683.91

Interior Features

  • Ceiling Fans(s)
  • Elevator
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$260,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 8.8%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate4.4 Gross Yield8.8% Annual Rent$22,800.00 Property Taxes$3,204.54 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,204.54 $16,022.70 $32,045.40
Net Cash Flow $19,595.46 $97,977.30 $195,954.60
HOA Fees $8,206.92 $41,034.60 $82,069.20

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