918 OTTO VILLA PL #9 (MLS: TB8534411) For Sale

918 OTTO VILLA PL #9, (Hillsborough), Tampa Florida 33612

Currently Rented at $900.00 / month

Area: 901

Property Info

  • MLS TB8534411
  • Unit No 9
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 901
  • Living Area (sqft) 901
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $305.00

Interior Features

  • Built-in Features
  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Ninguno
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$164,900.00

Rental Price

$
$900.00
  • Cap Rate
  • 3%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • -
  • Rent Amount

  • $900.00

Cash Flow

Cap Rate3.0 Gross Yield6.5% Annual Rent$10,800.00 Property Taxes$2,208.67 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $10,800.00 $900.00 / mo $54,000.00 $900.00 / mo $108,000.00 $900.00 / mo
Estimated Expenses $2,208.67 $11,043.35 $22,086.70
Net Cash Flow $8,591.33 $42,956.65 $85,913.30
HOA Fees $3,660.00 $18,300.00 $36,600.00

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