7306 MERLOT SIENNA AVE (MLS: TB8540184) For Sale

7306 MERLOT SIENNA AVE, (Hillsborough), Gibsonton Florida 33534

Currently Rented at $2,050.00 / month

Area: 2064

Property Info

  • MLS TB8540184
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2064
  • Living Area (sqft) 1752
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $276.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$260,000.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • August 01, 2027
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate6.2 Gross Yield9.5% Annual Rent$24,600.00 Property Taxes$5,121.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $5,121.00 $25,605.00 $51,210.00
Net Cash Flow $19,479.00 $97,395.00 $194,790.00
HOA Fees $3,312.00 $16,560.00 $33,120.00

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