5610 PINNACLE HEIGHTS CIR #107 (MLS: TB8497750) For Sale

5610 PINNACLE HEIGHTS CIR #107, (Hillsborough), Tampa Florida 33624

Currently Rented at $2,800.00 / month

Area: 1164

Property Info

  • MLS TB8497750
  • Unit No 107
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1164
  • Living Area (sqft) 1164
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $404.00

Interior Features

  • Cathedral Ceiling(s)
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Walk-In Closet(s)

Buy Price

$
$239,900.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 11.6%
  • Gross Yield
  • 14%
  • Lease End Date
  • March 04, 2027
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate11.6 Gross Yield14% Annual Rent$33,600.00 Property Taxes$842.41 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $842.41 $4,212.05 $8,424.10
Net Cash Flow $32,757.59 $163,787.95 $327,575.90
HOA Fees $4,848.00 $24,240.00 $48,480.00

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