9606 ROYCE DR (MLS: TB8495516) For Sale

9606 ROYCE DR, (Hillsborough), Tampa Florida 33626

Currently Rented at $3,000.00 / month

Area: 2787

Property Info

  • MLS TB8495516
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2787
  • Living Area (sqft) 2013
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $285.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$620,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 5.8%
  • Lease End Date
  • -
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate3.8 Gross Yield5.8% Annual Rent$36,000.00 Property Taxes$8,948.20 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $8,948.20 $44,741.00 $89,482.00
Net Cash Flow $27,051.80 $135,259.00 $270,518.00
HOA Fees $3,420.00 $17,100.00 $34,200.00

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