2846 SOMERSET PARK DR #201 (MLS: TB8521204) For Sale

2846 SOMERSET PARK DR #201, (Hillsborough), Tampa Florida 33613

Currently Rented at $1,686.00 / month

Area: 832

Property Info

  • MLS TB8521204
  • Unit No 201
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 832
  • Living Area (sqft) 742
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $324.56

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$116,900.00

Rental Price

$
$1,686.00
  • Cap Rate
  • 12.5%
  • Gross Yield
  • 17.3%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,686.00

Cash Flow

Cap Rate12.5 Gross Yield17.3% Annual Rent$20,232.00 Property Taxes$1,729.90 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,232.00 $1,686.00 / mo $101,160.00 $1,686.00 / mo $202,320.00 $1,686.00 / mo
Estimated Expenses $1,729.90 $8,649.50 $17,299.00
Net Cash Flow $18,502.10 $92,510.50 $185,021.00
HOA Fees $3,894.72 $19,473.60 $38,947.20

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