12957 WILDFLOWER MEADOW DR (MLS: TB8477666) For Sale

12957 WILDFLOWER MEADOW DR, (Hillsborough), Riverview Florida 33579

Currently Rented at $2,700.00 / month

Area: 3414

Property Info

  • MLS TB8477666
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 3414
  • Living Area (sqft) 2949
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $8.36

Interior Features

  • Ceiling Fans(s)
  • In Wall Pest System
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$399,999.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • March 01, 2027
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate5.6 Gross Yield8.1% Annual Rent$32,400.00 Property Taxes$9,799.22 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $32,400.00 $2,700.00 / mo $162,000.00 $2,700.00 / mo $324,000.00 $2,700.00 / mo
Estimated Expenses $9,799.22 $48,996.10 $97,992.20
Net Cash Flow $22,600.78 $113,003.90 $226,007.80
HOA Fees $100.32 $501.60 $1,003.20

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