828 BAHIA DEL SOL DR #59 (MLS: TB8538385) For Sale

828 BAHIA DEL SOL DR #59, (Hillsborough), Ruskin Florida 33570

Currently Rented at $1,950.00 / month

Area: 1344

Property Info

  • MLS TB8538385
  • Unit No 59
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1344
  • Living Area (sqft) 1095
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,086.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • Split Bedroom
  • Thermostat
  • Window Treatments

Buy Price

$
$309,900.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 1.9%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate1.9 Gross Yield7.6% Annual Rent$23,400.00 Property Taxes$4,458.00 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 $4,458.00 $22,290.00 $44,580.00
Net Cash Flow $18,942.00 $94,710.00 $189,420.00
HOA Fees $13,032.00 $65,160.00 $130,320.00

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