165 PICARDY VILLA CIR #202 (MLS: TB8505798) For Sale

165 PICARDY VILLA CIR #202, (Hillsborough), Brandon Florida 33510

Currently Rented at $1,400.00 / month

Area: 760

Property Info

  • MLS TB8505798
  • Unit No 202
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 760
  • Living Area (sqft) 760
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $450.00

Interior Features

  • Ceiling Fans(s)
  • Primary Bedroom Main Floor

Buy Price

$
$99,900.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 9.7%
  • Gross Yield
  • 16.8%
  • Lease End Date
  • February 06, 2027
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate9.7 Gross Yield16.8% Annual Rent$16,800.00 Property Taxes$1,718.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $1,718.44 $8,592.20 $17,184.40
Net Cash Flow $15,081.56 $75,407.80 $150,815.60
HOA Fees $5,400.00 $27,000.00 $54,000.00

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