3316 PINE TOP DR (MLS: TB8522806) For Sale

3316 PINE TOP DR, (Hillsborough), Valrico Florida 33594

Currently Rented at $2,700.00 / month

Area: 1752

Property Info

  • MLS TB8522806
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1752
  • Living Area (sqft) 1752
  • Foundation Block
  • Min Lease Block
  • HOA Fees $53.33

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$389,000.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate6.6 Gross Yield8.3% Annual Rent$32,400.00 Property Taxes$6,012.03 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $32,400.00 $2,700.00 / mo $162,000.00 $2,700.00 / mo $324,000.00 $2,700.00 / mo
Estimated Expenses $6,012.03 $30,060.15 $60,120.30
Net Cash Flow $26,387.97 $131,939.85 $263,879.70
HOA Fees $639.96 $3,199.80 $6,399.60

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