5304 W KENNEDY BLVD #106 (MLS: TB8548697) For Sale

5304 W KENNEDY BLVD #106, (Hillsborough), Tampa Florida 33609

Currently Rented at $1,900.00 / month

Area: 948

Property Info

  • MLS TB8548697
  • Unit No 106
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 948
  • Living Area (sqft) 776
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $629.50

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$184,999.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 12.3%
  • Lease End Date
  • October 17, 2025
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.4 Gross Yield12.3% Annual Rent$22,800.00 Property Taxes$3,461.59 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,461.59 $17,307.95 $34,615.90
Net Cash Flow $19,338.41 $96,692.05 $193,384.10
HOA Fees $7,554.00 $37,770.00 $75,540.00

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