17101 CARRINGTON PARK DR #421 (MLS: TB8515472) For Sale

17101 CARRINGTON PARK DR #421, (Hillsborough), Tampa Florida 33647

Currently Rented at $1,600.00 / month

Area: 1144

Property Info

  • MLS TB8515472
  • Unit No 421
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1144
  • Living Area (sqft) 1144
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $577.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$160,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 12%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate5.8 Gross Yield12% Annual Rent$19,200.00 Property Taxes$3,029.83 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $3,029.83 $15,149.15 $30,298.30
Net Cash Flow $16,170.17 $80,850.85 $161,701.70
HOA Fees $6,924.00 $34,620.00 $69,240.00

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