5118 TENNIS COURT CIRCLE (MLS: TB8490450) For Sale

5118 TENNIS COURT CIRCLE, (Hillsborough), Tampa Florida 33617

Currently Rented at $2,000.00 / month

Area: 1502

Property Info

  • MLS TB8490450
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1502
  • Living Area (sqft) 1238
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $371.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$159,900.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 10.6%
  • Gross Yield
  • 15%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate10.6 Gross Yield15% Annual Rent$24,000.00 Property Taxes$2,569.00 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 $2,569.00 $12,845.00 $25,690.00
Net Cash Flow $21,431.00 $107,155.00 $214,310.00
HOA Fees $4,452.00 $22,260.00 $44,520.00

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