6506 ABACO DR #104 (MLS: TB8509480) For Sale

6506 ABACO DR #104, (Hillsborough), Apollo Beach Florida 33572

Currently Rented at $2,400.00 / month

Area: 1168

Property Info

  • MLS TB8509480
  • Unit No 104
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1168
  • Living Area (sqft) 1160
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $508.00

Interior Features

  • Crown Molding

Buy Price

$
$275,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • -
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate6.6 Gross Yield10.5% Annual Rent$28,800.00 Property Taxes$4,564.61 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $4,564.61 $22,823.05 $45,646.10
Net Cash Flow $24,235.39 $121,176.95 $242,353.90
HOA Fees $6,096.00 $30,480.00 $60,960.00

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