8702 MALLARD RESERVE DR #104 (MLS: TB8548348) For Sale

8702 MALLARD RESERVE DR #104, (Hillsborough), Tampa Florida 33614

Currently Rented at $1,375.00 / month

Area: 822

Property Info

  • MLS TB8548348
  • Unit No 104
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 822
  • Living Area (sqft) 684
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $468.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo

Buy Price

$
$130,000.00

Rental Price

$
$1,375.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 12.7%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,375.00

Cash Flow

Cap Rate7.0 Gross Yield12.7% Annual Rent$16,500.00 Property Taxes$1,741.12 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,500.00 $1,375.00 / mo $82,500.00 $1,375.00 / mo $165,000.00 $1,375.00 / mo
Estimated Expenses $1,741.12 $8,705.60 $17,411.20
Net Cash Flow $14,758.88 $73,794.40 $147,588.80
HOA Fees $5,616.00 $28,080.00 $56,160.00

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