11811 HAZEN AVE (MLS: TB8531457) For Sale

11811 HAZEN AVE, (Hillsborough), Thonotosassa Florida 33592

Currently Rented at $1,000.00 / month

Area: 986

Property Info

  • MLS TB8531457
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 986
  • Living Area (sqft) 784
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Other

Buy Price

$
$130,000.00

Rental Price

$
$1,000.00
  • Cap Rate
  • 8%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $1,000.00

Cash Flow

Cap Rate8.0 Gross Yield9.2% Annual Rent$12,000.00 Property Taxes$1,607.52 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $12,000.00 $1,000.00 / mo $60,000.00 $1,000.00 / mo $120,000.00 $1,000.00 / mo
Estimated Expenses $1,607.52 $8,037.60 $16,075.20
Net Cash Flow $10,392.48 $51,962.40 $103,924.80

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