20220 POND APPLE LN (MLS: TB8530402) For Sale

20220 POND APPLE LN, (Hillsborough), Tampa Florida 33647

Currently Rented at $2,150.00 / month

Area: 2828

Property Info

  • MLS TB8530402
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2828
  • Living Area (sqft) 2307
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $233.33

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$329,999.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate4.6 Gross Yield7.8% Annual Rent$25,800.00 Property Taxes$7,779.28 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $7,779.28 $38,896.40 $77,792.80
Net Cash Flow $18,020.72 $90,103.60 $180,207.20
HOA Fees $2,799.96 $13,999.80 $27,999.60

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