237 RED MAPLE PL (MLS: TB8533559) For Sale
237 RED MAPLE PL,
(Hillsborough),
Brandon Florida 33510
Currently Rented at $1,450.00 / month
Area: 990
- MLS TB8533559
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
|
Cap Rate8.6
|
Gross Yield13.4%
|
Annual Rent$17,400.00
|
Property Taxes$1,722.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$17,400.00 $1,450.00 / mo
|
$87,000.00 $1,450.00 / mo
|
$174,000.00 $1,450.00 / mo
|
| Estimated Expenses |
|
|
|
$1,722.00 |
$8,610.00 |
$17,220.00 |
| Net Cash Flow |
|
|
|
$15,678.00 |
$78,390.00 |
$156,780.00 |
| HOA Fees |
|
|
|
$4,560.00 |
$22,800.00 |
$45,600.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.