(MLS: TB8527673) For Sale

, (Hillsborough), Tampa Florida 33605

Currently Rented at $2,300.00 / month

Area: 1246

Property Info

  • MLS TB8527673
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1246
  • Living Area (sqft) 1170
  • Foundation Block
  • Min Lease Block
  • HOA Fees $935.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$239,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 11.5%
  • Lease End Date
  • October 30, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.1 Gross Yield11.5% Annual Rent$27,600.00 Property Taxes$4,172.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $4,172.00 $20,860.00 $41,720.00
Net Cash Flow $23,428.00 $117,140.00 $234,280.00
HOA Fees $11,220.00 $56,100.00 $112,200.00

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