7011 WATERSIDE DR (MLS: TB8538205) For Sale

7011 WATERSIDE DR, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,700.00 / month

Area: 864

Property Info

  • MLS TB8538205
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 864
  • Living Area (sqft) 864
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $620.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan

Buy Price

$
$149,900.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 13.6%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate7.8 Gross Yield13.6% Annual Rent$20,400.00 Property Taxes$1,305.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $1,305.00 $6,525.00 $13,050.00
Net Cash Flow $19,095.00 $95,475.00 $190,950.00
HOA Fees $7,440.00 $37,200.00 $74,400.00

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