3009 S WILLOW DR (MLS: TB8481690) For Sale

3009 S WILLOW DR, (Hillsborough), Plant City Florida 33566

Currently Rented at $2,000.00 / month

Area: 1496

Property Info

  • MLS TB8481690
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1496
  • Living Area (sqft) 1262
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$299,999.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate6.6 Gross Yield8% Annual Rent$24,000.00 Property Taxes$4,229.76 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $4,229.76 $21,148.80 $42,297.60
Net Cash Flow $19,770.24 $98,851.20 $197,702.40

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