5221 BAYSHORE BLVD #29 (MLS: TB8537454) For Sale

5221 BAYSHORE BLVD #29, (Hillsborough), Tampa Florida 33611

Currently Rented at $1,300.00 / month

Area: 644

Property Info

  • MLS TB8537454
  • Unit No 29
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 644
  • Living Area (sqft) 644
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Stone Counters
  • Window Treatments

Buy Price

$
$140,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 9.4%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • -
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate9.4 Gross Yield11.1% Annual Rent$15,600.00 Property Taxes$2,467.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $2,467.00 $12,335.00 $24,670.00
Net Cash Flow $13,133.00 $65,665.00 $131,330.00

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