1003 MANDALAY DR (MLS: TB8551782) For Sale

1003 MANDALAY DR, (Hillsborough), Brandon Florida 33511

Currently Rented at $6,000.00 / month

Area: 1551

Property Info

  • MLS TB8551782
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1551
  • Living Area (sqft) 1551
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Solid Surface Counters
  • Solid Wood Cabinets

Buy Price

$
$500,000.00

Rental Price

$
$6,000.00
  • Cap Rate
  • 13.4%
  • Gross Yield
  • 14.4%
  • Lease End Date
  • -
  • Rent Amount

  • $6,000.00

Cash Flow

Cap Rate13.4 Gross Yield14.4% Annual Rent$72,000.00 Property Taxes$4,898.52 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $72,000.00 $6,000.00 / mo $360,000.00 $6,000.00 / mo $720,000.00 $6,000.00 / mo
Estimated Expenses $4,898.52 $24,492.60 $48,985.20
Net Cash Flow $67,101.48 $335,507.40 $671,014.80

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