8613 ANDALUCIA FIELD DR (MLS: TB8534156) For Sale

8613 ANDALUCIA FIELD DR, (Hillsborough), Tampa Florida 33637

Currently Rented at $2,149.00 / month

Area: 2399

Property Info

  • MLS TB8534156
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2399
  • Living Area (sqft) 1897
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $400.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$295,000.00

Rental Price

$
$2,149.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $2,149.00

Cash Flow

Cap Rate5.5 Gross Yield8.7% Annual Rent$25,788.00 Property Taxes$4,895.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,788.00 $2,149.00 / mo $128,940.00 $2,149.00 / mo $257,880.00 $2,149.00 / mo
Estimated Expenses $4,895.86 $24,479.30 $48,958.60
Net Cash Flow $20,892.14 $104,460.70 $208,921.40
HOA Fees $4,800.00 $24,000.00 $48,000.00

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