807 W RUSSELL DR (MLS: TB8481691) For Sale

807 W RUSSELL DR, (Hillsborough), Plant City Florida 33563

Currently Rented at $3,350.00 / month

Area: 3906

Property Info

  • MLS TB8481691
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 3906
  • Living Area (sqft) 2794
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$620,750.00

Rental Price

$
$3,350.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $3,350.00

Cash Flow

Cap Rate5.7 Gross Yield6.5% Annual Rent$40,200.00 Property Taxes$4,661.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $40,200.00 $3,350.00 / mo $201,000.00 $3,350.00 / mo $402,000.00 $3,350.00 / mo
Estimated Expenses $4,661.39 $23,306.95 $46,613.90
Net Cash Flow $35,538.61 $177,693.05 $355,386.10

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