8630 MALLARD RESERVE DR #103 (MLS: TB8515278) For Sale

8630 MALLARD RESERVE DR #103, (Hillsborough), Tampa Florida 33614

Currently Rented at $1,350.00 / month

Area: 822

Property Info

  • MLS TB8515278
  • Unit No 103
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 822
  • Living Area (sqft) 684
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $438.00

Interior Features

  • High Ceilings
  • Open Floorplan
  • Solid Surface Counters
  • Walk-In Closet(s)

Buy Price

$
$145,000.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 11.2%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,350.00

Cash Flow

Cap Rate6.3 Gross Yield11.2% Annual Rent$16,200.00 Property Taxes$1,872.36 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $1,872.36 $9,361.80 $18,723.60
Net Cash Flow $14,327.64 $71,638.20 $143,276.40
HOA Fees $5,256.00 $26,280.00 $52,560.00

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