4927 PURITAN CIR #123 (MLS: TB8524094) For Sale

4927 PURITAN CIR #123, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,125.00 / month

Area: 820

Property Info

  • MLS TB8524094
  • Unit No 123
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 820
  • Living Area (sqft) 736
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $256.00

Interior Features

  • Ninguno

Buy Price

$
$90,000.00

Rental Price

$
$1,125.00
  • Cap Rate
  • 10.3%
  • Gross Yield
  • 15%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,125.00

Cash Flow

Cap Rate10.3 Gross Yield15% Annual Rent$13,500.00 Property Taxes$1,154.66 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $13,500.00 $1,125.00 / mo $67,500.00 $1,125.00 / mo $135,000.00 $1,125.00 / mo
Estimated Expenses $1,154.66 $5,773.30 $11,546.60
Net Cash Flow $12,345.34 $61,726.70 $123,453.40
HOA Fees $3,072.00 $15,360.00 $30,720.00

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