501 KNIGHTS RUN AVE #1310 (MLS: TB8500435) For Sale

501 KNIGHTS RUN AVE #1310, (Hillsborough), Tampa Florida 33602

Currently Rented at $2,200.00 / month

Area: 1459

Property Info

  • MLS TB8500435
  • Unit No 1310
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1459
  • Living Area (sqft) 1459
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $780.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$420,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 2.2%
  • Gross Yield
  • 6.3%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate2.2 Gross Yield6.3% Annual Rent$26,400.00 Property Taxes$7,988.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $7,988.00 $39,940.00 $79,880.00
Net Cash Flow $18,412.00 $92,060.00 $184,120.00
HOA Fees $9,360.00 $46,800.00 $93,600.00

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