1610 MARSH WOOD DR (MLS: TB8532962) For Sale
1610 MARSH WOOD DR,
(Hillsborough),
Seffner Florida 33584
Currently Rented at $1,650.00 / month
Area: 2249
- MLS TB8532962
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2249
- Living Area (sqft) 1754
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.67
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
|
Cap Rate4.1
|
Gross Yield5.7%
|
Annual Rent$19,800.00
|
Property Taxes$4,730.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$19,800.00 $1,650.00 / mo
|
$99,000.00 $1,650.00 / mo
|
$198,000.00 $1,650.00 / mo
|
| Estimated Expenses |
|
|
|
$4,730.00 |
$23,650.00 |
$47,300.00 |
| Net Cash Flow |
|
|
|
$15,070.00 |
$75,350.00 |
$150,700.00 |
| HOA Fees |
|
|
|
$800.04 |
$4,000.20 |
$8,000.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.