8611 BROOKWAY CIR (MLS: TB8502533) For Sale

8611 BROOKWAY CIR, (Hillsborough), Tampa Florida 33635

Currently Rented at $2,700.00 / month

Area: 1813

Property Info

  • MLS TB8502533
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1813
  • Living Area (sqft) 1813
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $66.67

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$475,000.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate5.2 Gross Yield6.8% Annual Rent$32,400.00 Property Taxes$7,071.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $32,400.00 $2,700.00 / mo $162,000.00 $2,700.00 / mo $324,000.00 $2,700.00 / mo
Estimated Expenses $7,071.17 $35,355.85 $70,711.70
Net Cash Flow $25,328.83 $126,644.15 $253,288.30
HOA Fees $800.04 $4,000.20 $8,000.40

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