13102 SATIN LILY DR (MLS: TB8475360) For Sale

13102 SATIN LILY DR, (Hillsborough), Riverview Florida 33579

Currently Rented at $2,595.00 / month

Area: 2680

Property Info

  • MLS TB8475360
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2680
  • Living Area (sqft) 2011
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $8.33

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • High Ceilings
  • In Wall Pest System
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$374,995.00

Rental Price

$
$2,595.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • March 16, 2026
  • Rent Amount

  • $2,595.00

Cash Flow

Cap Rate6.2 Gross Yield8.3% Annual Rent$31,140.00 Property Taxes$7,721.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,140.00 $2,595.00 / mo $155,700.00 $2,595.00 / mo $311,400.00 $2,595.00 / mo
Estimated Expenses $7,721.00 $38,605.00 $77,210.00
Net Cash Flow $23,419.00 $117,095.00 $234,190.00
HOA Fees $99.96 $499.80 $999.60

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