111 N 12TH ST #1820 (MLS: TB8473336) For Sale

111 N 12TH ST #1820, (Hillsborough), Tampa Florida 33602

Currently Rented at $2,900.00 / month

Area: 1225

Property Info

  • MLS TB8473336
  • Unit No 1820
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1225
  • Living Area (sqft) 1134
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,029.00

Interior Features

  • Built-in Features
  • Thermostat

Buy Price

$
$475,000.00

Rental Price

$
$2,900.00
  • Cap Rate
  • 3%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,900.00

Cash Flow

Cap Rate3.0 Gross Yield7.3% Annual Rent$34,800.00 Property Taxes$8,334.14 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,800.00 $2,900.00 / mo $174,000.00 $2,900.00 / mo $348,000.00 $2,900.00 / mo
Estimated Expenses $8,334.14 $41,670.70 $83,341.40
Net Cash Flow $26,465.86 $132,329.30 $264,658.60
HOA Fees $12,348.00 $61,740.00 $123,480.00

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