5923 BITTERWOOD CT (MLS: TB8492770) For Sale

5923 BITTERWOOD CT, (Hillsborough), Tampa Florida 33625

Currently Rented at $2,500.00 / month

Area: 1521

Property Info

  • MLS TB8492770
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 1521
  • Living Area (sqft) 1521
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $26.25

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Solid Wood Cabinets
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$474,999.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.3%
  • Lease End Date
  • April 01, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate4.7 Gross Yield6.3% Annual Rent$30,000.00 Property Taxes$7,124.94 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 $7,124.94 $35,624.70 $71,249.40
Net Cash Flow $22,875.06 $114,375.30 $228,750.60
HOA Fees $315.00 $1,575.00 $3,150.00

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