8702 MALLARD RESERVE DR #104 (MLS: TB8489758) For Sale

8702 MALLARD RESERVE DR #104, (Hillsborough), Tampa Florida 33614

Currently Rented at $1,400.00 / month

Area: 822

Property Info

  • MLS TB8489758
  • Unit No 104
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 822
  • Living Area (sqft) 684
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $438.16

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo

Buy Price

$
$130,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 12.9%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate7.5 Gross Yield12.9% Annual Rent$16,800.00 Property Taxes$1,741.12 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $1,741.12 $8,705.60 $17,411.20
Net Cash Flow $15,058.88 $75,294.40 $150,588.80
HOA Fees $5,257.92 $26,289.60 $52,579.20

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