11805 RAINTREE LAKE LN #B (MLS: TB8521163) For Sale

11805 RAINTREE LAKE LN #B, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,500.00 / month

Area: 920

Property Info

  • MLS TB8521163
  • Unit No B
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 920
  • Living Area (sqft) 800
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $488.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat

Buy Price

$
$125,900.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 14.3%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate8.1 Gross Yield14.3% Annual Rent$18,000.00 Property Taxes$1,971.00 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 $1,971.00 $9,855.00 $19,710.00
Net Cash Flow $16,029.00 $80,145.00 $160,290.00
HOA Fees $5,856.00 $29,280.00 $58,560.00

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