5713 LEGACY CRESCENT PL #101 (MLS: TB8525629) For Sale

5713 LEGACY CRESCENT PL #101, (Hillsborough), Riverview Florida 33578

Currently Rented at $2,095.00 / month

Area: 1304

Property Info

  • MLS TB8525629
  • Unit No 101
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1304
  • Living Area (sqft) 1220
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $598.21

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$199,900.00

Rental Price

$
$2,095.00
  • Cap Rate
  • 7.6%
  • Gross Yield
  • 12.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,095.00

Cash Flow

Cap Rate7.6 Gross Yield12.6% Annual Rent$25,140.00 Property Taxes$2,681.43 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,140.00 $2,095.00 / mo $125,700.00 $2,095.00 / mo $251,400.00 $2,095.00 / mo
Estimated Expenses $2,681.43 $13,407.15 $26,814.30
Net Cash Flow $22,458.57 $112,292.85 $224,585.70
HOA Fees $7,178.52 $35,892.60 $71,785.20

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