6011 SKYDALE WAY #101 (MLS: TB8526733) For Sale

6011 SKYDALE WAY #101, (Hillsborough), Riverview Florida 33578

Currently Rented at $1,800.00 / month

Area: 1151

Property Info

  • MLS TB8526733
  • Unit No 101
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1151
  • Living Area (sqft) 1151
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $345.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan

Buy Price

$
$205,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • June 01, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate6.6 Gross Yield10.5% Annual Rent$21,600.00 Property Taxes$3,988.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,988.53 $19,942.65 $39,885.30
Net Cash Flow $17,611.47 $88,057.35 $176,114.70
HOA Fees $4,140.00 $20,700.00 $41,400.00

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