10113 ROYAL ACRES CT (MLS: TB8484585) For Sale

10113 ROYAL ACRES CT, (Hillsborough), Tampa Florida 33615

Currently Rented at $3,000.00 / month

Area: 1524

Property Info

  • MLS TB8484585
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1524
  • Living Area (sqft) 961
  • Foundation Block
  • Min Lease Block

Interior Features

  • Thermostat

Buy Price

$
$389,900.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 8%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • -
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate8.0 Gross Yield9.2% Annual Rent$36,000.00 Property Taxes$4,851.59 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $4,851.59 $24,257.95 $48,515.90
Net Cash Flow $31,148.41 $155,742.05 $311,484.10