8114 N EDISON AVE (MLS: TB8546226) For Sale

8114 N EDISON AVE, (Hillsborough), Tampa Florida 33604

Currently Rented at $2,500.00 / month

Area: 6200

Property Info

  • MLS TB8546226
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 6200
  • Living Area (sqft) 1110
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$335,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 7.6%
  • Gross Yield
  • 9%
  • Lease End Date
  • October 01, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate7.6 Gross Yield9% Annual Rent$30,000.00 Property Taxes$4,697.70 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,697.70 $23,488.50 $46,977.00
Net Cash Flow $25,302.30 $126,511.50 $253,023.00

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