800 S DAKOTA AVE #206 (MLS: TB8471411) For Sale

800 S DAKOTA AVE #206, (Hillsborough), Tampa Florida 33606

Currently Rented at $3,200.00 / month

Area: 1000

Property Info

  • MLS TB8471411
  • Unit No 206
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1000
  • Living Area (sqft) 938
  • Foundation Other
  • Min Lease Other
  • HOA Fees $886.00

Interior Features

  • Accessibility Features
  • Elevator
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$549,000.00

Rental Price

$
$3,200.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 7%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $3,200.00

Cash Flow

Cap Rate3.8 Gross Yield7% Annual Rent$38,400.00 Property Taxes$6,836.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $38,400.00 $3,200.00 / mo $192,000.00 $3,200.00 / mo $384,000.00 $3,200.00 / mo
Estimated Expenses $6,836.00 $34,180.00 $68,360.00
Net Cash Flow $31,564.00 $157,820.00 $315,640.00
HOA Fees $10,632.00 $53,160.00 $106,320.00

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