13892 KINGFISHER GLEN DR (MLS: TB8482479) For Sale
13892 KINGFISHER GLEN DR,
(Hillsborough),
Lithia Florida 33547
Currently Rented at $2,250.00 / month
Area: 2212
- MLS TB8482479
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2212
- Living Area (sqft) 1612
- Foundation Slab
- Min Lease Slab
- HOA Fees $569.00
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate3.9
|
Gross Yield8.3%
|
Annual Rent$27,000.00
|
Property Taxes$7,307.29
|
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 |
|
|
|
$7,307.29 |
$36,536.45 |
$73,072.90 |
| Net Cash Flow |
|
|
|
$19,692.71 |
$98,463.55 |
$196,927.10 |
| HOA Fees |
|
|
|
$6,828.00 |
$34,140.00 |
$68,280.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.