5310 WHITEWAY DR #5310 (MLS: TB8545146) For Sale
5310 WHITEWAY DR #5310,
(Hillsborough),
Tampa Florida 33617
Currently Rented at $1,150.00 / month
Area: 838
- MLS TB8545146
- Unit No 5310
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 838
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $580.00
Cash Flow
|
Cap Rate5.3
|
Gross Yield13.8%
|
Annual Rent$13,800.00
|
Property Taxes$1,574.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$13,800.00 $1,150.00 / mo
|
$69,000.00 $1,150.00 / mo
|
$138,000.00 $1,150.00 / mo
|
| Estimated Expenses |
|
|
|
$1,574.00 |
$7,870.00 |
$15,740.00 |
| Net Cash Flow |
|
|
|
$12,226.00 |
$61,130.00 |
$122,260.00 |
| HOA Fees |
|
|
|
$6,960.00 |
$34,800.00 |
$69,600.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.