4333 BAYSIDE VILLAGE DR #304 (MLS: TB8516018) For Sale

4333 BAYSIDE VILLAGE DR #304, (Hillsborough), Tampa Florida 33615

Currently Rented at $2,350.00 / month

Area: 1287

Property Info

  • MLS TB8516018
  • Unit No 304
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1287
  • Living Area (sqft) 1153
  • Foundation Other, Slab
  • Min Lease Other, Slab
  • HOA Fees $705.00

Interior Features

  • Ceiling Fans(s)
  • Other

Buy Price

$
$225,000.00

Rental Price

$
$2,350.00
  • Cap Rate
  • 8.3%
  • Gross Yield
  • 12.5%
  • Lease End Date
  • May 27, 2027
  • Rent Amount

  • $2,350.00

Cash Flow

Cap Rate8.3 Gross Yield12.5% Annual Rent$28,200.00 Property Taxes$1,168.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,200.00 $2,350.00 / mo $141,000.00 $2,350.00 / mo $282,000.00 $2,350.00 / mo
Estimated Expenses $1,168.00 $5,840.00 $11,680.00
Net Cash Flow $27,032.00 $135,160.00 $270,320.00
HOA Fees $8,460.00 $42,300.00 $84,600.00

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