10422 LAKE MONTAUK DR (MLS: TB8521239) For Sale

10422 LAKE MONTAUK DR, (Hillsborough), Riverview Florida 33578

Currently Rented at $2,200.00 / month

Area: 2448

Property Info

  • MLS TB8521239
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2448
  • Living Area (sqft) 1928
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $334.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Open Floorplan

Buy Price

$
$280,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.4%
  • Lease End Date
  • June 27, 2027
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate6.0 Gross Yield9.4% Annual Rent$26,400.00 Property Taxes$5,453.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $5,453.68 $27,268.40 $54,536.80
Net Cash Flow $20,946.32 $104,731.60 $209,463.20
HOA Fees $4,008.00 $20,040.00 $40,080.00

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