800 S DAKOTA AVE #235 (MLS: TB8482111) For Sale

800 S DAKOTA AVE #235, (Hillsborough), Tampa Florida 33606

Currently Rented at $2,250.00 / month

Area: 671

Property Info

  • MLS TB8482111
  • Unit No 235
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 671
  • Living Area (sqft) 671
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $515.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Window Treatments

Buy Price

$
$345,000.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate4.5 Gross Yield7.8% Annual Rent$27,000.00 Property Taxes$5,249.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $5,249.00 $26,245.00 $52,490.00
Net Cash Flow $21,751.00 $108,755.00 $217,510.00
HOA Fees $6,180.00 $30,900.00 $61,800.00

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