8609 N CHAMPLAIN CT #77 (MLS: TB8485716) For Sale

8609 N CHAMPLAIN CT #77, (Hillsborough), Tampa Florida 33614

Currently Rented at $1,295.00 / month

Area: 742

Property Info

  • MLS TB8485716
  • Unit No 77
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 742
  • Living Area (sqft) 682
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $435.00

Interior Features

  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$80,000.00

Rental Price

$
$1,295.00
  • Cap Rate
  • 11.4%
  • Gross Yield
  • 19.4%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $1,295.00

Cash Flow

Cap Rate11.4 Gross Yield19.4% Annual Rent$15,540.00 Property Taxes$1,220.24 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,540.00 $1,295.00 / mo $77,700.00 $1,295.00 / mo $155,400.00 $1,295.00 / mo
Estimated Expenses $1,220.24 $6,101.20 $12,202.40
Net Cash Flow $14,319.76 $71,598.80 $143,197.60
HOA Fees $5,220.00 $26,100.00 $52,200.00

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