5134 TENNIS COURT CIR (MLS: TB8498164) For Sale

5134 TENNIS COURT CIR, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,990.00 / month

Area: 1478

Property Info

  • MLS TB8498164
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1478
  • Living Area (sqft) 1200
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $364.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$168,900.00

Rental Price

$
$1,990.00
  • Cap Rate
  • 10.3%
  • Gross Yield
  • 14.1%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $1,990.00

Cash Flow

Cap Rate10.3 Gross Yield14.1% Annual Rent$23,880.00 Property Taxes$2,048.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,880.00 $1,990.00 / mo $119,400.00 $1,990.00 / mo $238,800.00 $1,990.00 / mo
Estimated Expenses $2,048.00 $10,240.00 $20,480.00
Net Cash Flow $21,832.00 $109,160.00 $218,320.00
HOA Fees $4,368.00 $21,840.00 $43,680.00

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