1301 E 26TH AVE (MLS: TB8514668) For Sale

1301 E 26TH AVE, (Hillsborough), Tampa Florida 33605

Currently Rented at $1,500.00 / month

Area: 1128

Property Info

  • MLS TB8514668
  • Unit No -
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 1128
  • Living Area (sqft) 936
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Thermostat

Buy Price

$
$215,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • September 15, 2026
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate7.5 Gross Yield8.4% Annual Rent$18,000.00 Property Taxes$1,852.64 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $1,852.64 $9,263.20 $18,526.40
Net Cash Flow $16,147.36 $80,736.80 $161,473.60