9105 W HILLSBOROUGH AVE #I104 (MLS: TB8486129) For Sale
9105 W HILLSBOROUGH AVE #I104,
(Hillsborough),
Tampa Florida 33615
Currently Rented at $975.00 / month
Area: 855
- MLS TB8486129
- Unit No I104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 855
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $346.00
Cash Flow
|
Cap Rate5.6
|
Gross Yield10.4%
|
Annual Rent$11,700.00
|
Property Taxes$1,266.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$11,700.00 $975.00 / mo
|
$58,500.00 $975.00 / mo
|
$117,000.00 $975.00 / mo
|
| Estimated Expenses |
|
|
|
$1,266.00 |
$6,330.00 |
$12,660.00 |
| Net Cash Flow |
|
|
|
$10,434.00 |
$52,170.00 |
$104,340.00 |
| HOA Fees |
|
|
|
$4,152.00 |
$20,760.00 |
$41,520.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.