4605 SOMERSET HILL LN (MLS: TB8509436) For Sale

4605 SOMERSET HILL LN, (Hillsborough), Riverview Florida 33578

Currently Rented at $1,650.00 / month

Area: 1365

Property Info

  • MLS TB8509436
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1365
  • Living Area (sqft) 1280
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $473.00

Interior Features

  • Other
  • Thermostat

Buy Price

$
$215,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • May 30, 2026
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate5.8 Gross Yield9.2% Annual Rent$19,800.00 Property Taxes$1,553.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $1,553.00 $7,765.00 $15,530.00
Net Cash Flow $18,247.00 $91,235.00 $182,470.00
HOA Fees $5,676.00 $28,380.00 $56,760.00

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