11805 RAINTREE LAKE LN #D (MLS: TB8521164) For Sale

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

Currently Rented at $1,395.00 / month

Area: 920

Property Info

  • MLS TB8521164
  • Unit No D
  • Bedrooms 1
  • Bathrooms 2
  • Area (sqft) 920
  • Living Area (sqft) 800
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $488.00

Interior Features

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

Buy Price

$
$119,900.00

Rental Price

$
$1,395.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 14%
  • Lease End Date
  • December 15, 2026
  • Rent Amount

  • $1,395.00

Cash Flow

Cap Rate7.4 Gross Yield14% Annual Rent$16,740.00 Property Taxes$1,971.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,740.00 $1,395.00 / mo $83,700.00 $1,395.00 / mo $167,400.00 $1,395.00 / mo
Estimated Expenses $1,971.00 $9,855.00 $19,710.00
Net Cash Flow $14,769.00 $73,845.00 $147,690.00
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.