4851 W GANDY BLVD #B10L30 (MLS: TB8536641) For Sale

4851 W GANDY BLVD #B10L30, (Hillsborough), Tampa Florida 33611

Currently Rented at $1,600.00 / month

Area: 1113

Property Info

  • MLS TB8536641
  • Unit No B10L30
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 1113
  • Living Area (sqft) 800
  • Foundation Crawlspace
  • Min Lease Crawlspace
  • HOA Fees $387.00

Interior Features

  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$147,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 13.1%
  • Lease End Date
  • January 05, 2027
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate9.0 Gross Yield13.1% Annual Rent$19,200.00 Property Taxes$1,284.89 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $1,284.89 $6,424.45 $12,848.90
Net Cash Flow $17,915.11 $89,575.55 $179,151.10
HOA Fees $4,644.00 $23,220.00 $46,440.00

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