2411 W HORATIO ST #538 (MLS: TB8510933) For Sale

2411 W HORATIO ST #538, (Hillsborough), Tampa Florida 33609

Currently Rented at $1,800.00 / month

Area: 789

Property Info

  • MLS TB8510933
  • Unit No 538
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 789
  • Living Area (sqft) 789
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $379.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$269,990.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 8%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate4.6 Gross Yield8% Annual Rent$21,600.00 Property Taxes$4,682.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $4,682.00 $23,410.00 $46,820.00
Net Cash Flow $16,918.00 $84,590.00 $169,180.00
HOA Fees $4,548.00 $22,740.00 $45,480.00

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