4201 WOODSTORKS WALK WAY #3302 (MLS: TB8525848) For Sale

4201 WOODSTORKS WALK WAY #3302, (Hillsborough), Lutz Florida 33558

Currently Rented at $1,450.00 / month

Area: 792

Property Info

  • MLS TB8525848
  • Unit No 3302
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 792
  • Living Area (sqft) 792
  • Foundation Block, Other, Slab
  • Min Lease Block, Other, Slab
  • HOA Fees $418.00

Interior Features

  • Cathedral Ceiling(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$145,000.00

Rental Price

$
$1,450.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 12%
  • Lease End Date
  • January 13, 2027
  • Rent Amount

  • $1,450.00

Cash Flow

Cap Rate6.8 Gross Yield12% Annual Rent$17,400.00 Property Taxes$2,558.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,400.00 $1,450.00 / mo $87,000.00 $1,450.00 / mo $174,000.00 $1,450.00 / mo
Estimated Expenses $2,558.67 $12,793.35 $25,586.70
Net Cash Flow $14,841.33 $74,206.65 $148,413.30
HOA Fees $5,016.00 $25,080.00 $50,160.00

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