264 S PORT ROYAL LN (MLS: TB8478066) For Sale

264 S PORT ROYAL LN, (Hillsborough), Apollo Beach Florida 33572

Currently Rented at $1,500.00 / month

Area: 684

Property Info

  • MLS TB8478066
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 684
  • Living Area (sqft) 684
  • Foundation Crawlspace
  • Min Lease Crawlspace
  • HOA Fees $242.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Window Treatments

Buy Price

$
$114,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 12%
  • Gross Yield
  • 15.7%
  • Lease End Date
  • May 01, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate12.0 Gross Yield15.7% Annual Rent$18,000.00 Property Taxes$1,265.47 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,265.47 $6,327.35 $12,654.70
Net Cash Flow $16,734.53 $83,672.65 $167,345.30
HOA Fees $2,904.00 $14,520.00 $29,040.00