11813 DUMAINE VALLEY RD (MLS: TB8532952) For Sale

11813 DUMAINE VALLEY RD, (Hillsborough), Riverview Florida 33579

Currently Rented at $2,450.00 / month

Area: 1670

Property Info

  • MLS TB8532952
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1670
  • Living Area (sqft) 1670
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $304.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$275,000.00

Rental Price

$
$2,450.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $2,450.00

Cash Flow

Cap Rate7.5 Gross Yield10.7% Annual Rent$29,400.00 Property Taxes$5,070.95 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $29,400.00 $2,450.00 / mo $147,000.00 $2,450.00 / mo $294,000.00 $2,450.00 / mo
Estimated Expenses $5,070.95 $25,354.75 $50,709.50
Net Cash Flow $24,329.05 $121,645.25 $243,290.50
HOA Fees $3,648.00 $18,240.00 $36,480.00

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