1203 BAY CLUB CIR #1203 (MLS: TB8485532) For Sale

1203 BAY CLUB CIR #1203, (Hillsborough), Tampa Florida 33607

Currently Rented at $2,500.00 / month

Area: 1176

Property Info

  • MLS TB8485532
  • Unit No 1203
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1176
  • Living Area (sqft) 1176
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$309,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate8.1 Gross Yield9.7% Annual Rent$30,000.00 Property Taxes$4,993.70 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,993.70 $24,968.50 $49,937.00
Net Cash Flow $25,006.30 $125,031.50 $250,063.00

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