11464 CHILLY WATER CT (MLS: TB8526720) For Sale

11464 CHILLY WATER CT, (Hillsborough), Riverview Florida 33569

Currently Rented at $3,000.00 / month

Area: 4363

Property Info

  • MLS TB8526720
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 4363
  • Living Area (sqft) 3349
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $103.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$515,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7%
  • Lease End Date
  • September 01, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.4 Gross Yield7% Annual Rent$36,000.00 Property Taxes$7,023.25 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $7,023.25 $35,116.25 $70,232.50
Net Cash Flow $28,976.75 $144,883.75 $289,767.50
HOA Fees $1,236.00 $6,180.00 $12,360.00

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