611 B DESTINY DR (MLS: TB8491871) For Sale

611 B DESTINY DR, (Hillsborough), Ruskin Florida 33570

Currently Rented at $2,500.00 / month

Area: 308

Property Info

  • MLS TB8491871
  • Unit No -
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 308
  • Living Area (sqft) 308
  • Foundation Block, Concrete Perimeter, Slab
  • Min Lease Block, Concrete Perimeter, Slab
  • HOA Fees $115.00

Interior Features

  • Ceiling Fans(s)
  • Coffered Ceiling(s)
  • High Ceilings
  • Open Floorplan
  • Pest Guard System
  • Primary Bedroom Main Floor
  • Window Treatments

Buy Price

$
$275,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 9.5%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate9.5 Gross Yield10.9% Annual Rent$30,000.00 Property Taxes$2,557.90 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $2,557.90 $12,789.50 $25,579.00
Net Cash Flow $27,442.10 $137,210.50 $274,421.00
HOA Fees $1,380.00 $6,900.00 $13,800.00

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