13016 TERRACE BROOK PL (MLS: TB8492740) For Sale

13016 TERRACE BROOK PL, (Hillsborough), Tampa Florida 33637

Currently Rented at $2,500.00 / month

Area: 2535

Property Info

  • MLS TB8492740
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2535
  • Living Area (sqft) 1922
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $56.28

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$435,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • September 30, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.2 Gross Yield6.9% Annual Rent$30,000.00 Property Taxes$6,794.00 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 $6,794.00 $33,970.00 $67,940.00
Net Cash Flow $23,206.00 $116,030.00 $232,060.00
HOA Fees $675.36 $3,376.80 $6,753.60

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