502 GOLDEN RAINTREE PL (MLS: TB8533605) For Sale

502 GOLDEN RAINTREE PL, (Hillsborough), Brandon Florida 33510

Currently Rented at $1,495.00 / month

Area: 990

Property Info

  • MLS TB8533605
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 990
  • Living Area (sqft) 918
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $380.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat

Buy Price

$
$129,900.00

Rental Price

$
$1,495.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 13.8%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,495.00

Cash Flow

Cap Rate9.0 Gross Yield13.8% Annual Rent$17,940.00 Property Taxes$1,721.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,940.00 $1,495.00 / mo $89,700.00 $1,495.00 / mo $179,400.00 $1,495.00 / mo
Estimated Expenses $1,721.00 $8,605.00 $17,210.00
Net Cash Flow $16,219.00 $81,095.00 $162,190.00
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.