13120 SONOMA BEND PL (MLS: TB8540232) For Sale

13120 SONOMA BEND PL, (Hillsborough), Gibsonton Florida 33534

Currently Rented at $2,100.00 / month

Area: 2224

Property Info

  • MLS TB8540232
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2224
  • Living Area (sqft) 1802
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $276.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$260,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate6.5 Gross Yield9.7% Annual Rent$25,200.00 Property Taxes$5,018.07 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $5,018.07 $25,090.35 $50,180.70
Net Cash Flow $20,181.93 $100,909.65 $201,819.30
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.