18200 CYPRESS COVE LN (MLS: TB8528738) For Sale

18200 CYPRESS COVE LN, (Hillsborough), Lutz Florida 33549

Currently Rented at $4,600.00 / month

Area: 3045

Property Info

  • MLS TB8528738
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3045
  • Living Area (sqft) 2307
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Vaulted Ceiling(s)

Buy Price

$
$690,000.00

Rental Price

$
$4,600.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 8%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $4,600.00

Cash Flow

Cap Rate6.5 Gross Yield8% Annual Rent$55,200.00 Property Taxes$10,155.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $55,200.00 $4,600.00 / mo $276,000.00 $4,600.00 / mo $552,000.00 $4,600.00 / mo
Estimated Expenses $10,155.00 $50,775.00 $101,550.00
Net Cash Flow $45,045.00 $225,225.00 $450,450.00

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