4823 W MCELROY AVE #D211 (MLS: TB8530214) For Sale

4823 W MCELROY AVE #D211, (Hillsborough), Tampa Florida 33611

Currently Rented at $1,530.00 / month

Area: 1282

Property Info

  • MLS TB8530214
  • Unit No D211
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1282
  • Living Area (sqft) 1190
  • Foundation Block
  • Min Lease Block
  • HOA Fees $532.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$234,900.00

Rental Price

$
$1,530.00
  • Cap Rate
  • 3.4%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,530.00

Cash Flow

Cap Rate3.4 Gross Yield7.8% Annual Rent$18,360.00 Property Taxes$3,948.76 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,360.00 $1,530.00 / mo $91,800.00 $1,530.00 / mo $183,600.00 $1,530.00 / mo
Estimated Expenses $3,948.76 $19,743.80 $39,487.60
Net Cash Flow $14,411.24 $72,056.20 $144,112.40
HOA Fees $6,384.00 $31,920.00 $63,840.00

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