209 S PORT ROYAL LN (MLS: TB8485675) For Sale

209 S PORT ROYAL LN, (Hillsborough), Apollo Beach Florida 33572

Currently Rented at $2,000.00 / month

Area: 1786

Property Info

  • MLS TB8485675
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1786
  • Living Area (sqft) 1266
  • Foundation Crawlspace
  • Min Lease Crawlspace
  • HOA Fees $242.00

Interior Features

  • Built-in Features
  • High Ceilings
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$187,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 9.9%
  • Gross Yield
  • 12.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate9.9 Gross Yield12.8% Annual Rent$24,000.00 Property Taxes$2,522.29 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,522.29 $12,611.45 $25,222.90
Net Cash Flow $21,477.71 $107,388.55 $214,777.10
HOA Fees $2,904.00 $14,520.00 $29,040.00

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