5618 PINNACLE HEIGHTS CIR #206 (MLS: TB8508015) For Sale

5618 PINNACLE HEIGHTS CIR #206, (Hillsborough), Tampa Florida 33624

Currently Rented at $1,700.00 / month

Area: 1164

Property Info

  • MLS TB8508015
  • Unit No 206
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1164
  • Living Area (sqft) 1164
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $444.00

Interior Features

  • Open Floorplan

Buy Price

$
$220,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • -
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate5.6 Gross Yield9.3% Annual Rent$20,400.00 Property Taxes$2,833.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $2,833.00 $14,165.00 $28,330.00
Net Cash Flow $17,567.00 $87,835.00 $175,670.00
HOA Fees $5,328.00 $26,640.00 $53,280.00

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