641 KENSINGTON LAKE CIR (MLS: TB8481528) For Sale

641 KENSINGTON LAKE CIR, (Hillsborough), Brandon Florida 33511

Currently Rented at $1,900.00 / month

Area: 1187

Property Info

  • MLS TB8481528
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1187
  • Living Area (sqft) 1159
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $347.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$235,000.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • December 14, 2026
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.6 Gross Yield9.7% Annual Rent$22,800.00 Property Taxes$3,047.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,047.00 $15,235.00 $30,470.00
Net Cash Flow $19,753.00 $98,765.00 $197,530.00
HOA Fees $4,164.00 $20,820.00 $41,640.00

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