4755 SOMERSET HILL LN (MLS: TB8534893) For Sale

4755 SOMERSET HILL LN, (Hillsborough), Riverview Florida 33578

Currently Rented at $1,950.00 / month

Area: 1280

Property Info

  • MLS TB8534893
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1280
  • Living Area (sqft) 1280
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $473.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Stone Counters

Buy Price

$
$215,000.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate6.3 Gross Yield10.9% Annual Rent$23,400.00 Property Taxes$4,155.82 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $4,155.82 $20,779.10 $41,558.20
Net Cash Flow $19,244.18 $96,220.90 $192,441.80
HOA Fees $5,676.00 $28,380.00 $56,760.00

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