10431 ISLEWORTH AVE (MLS: TB8552454) For Sale

10431 ISLEWORTH AVE, (Hillsborough), Tampa Florida 33647

Currently Rented at $1,950.00 / month

Area: 1480

Property Info

  • MLS TB8552454
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1480
  • Living Area (sqft) 1480
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $8.33

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Split Bedroom

Buy Price

$
$340,000.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate4.7 Gross Yield6.9% Annual Rent$23,400.00 Property Taxes$7,396.88 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $7,396.88 $36,984.40 $73,968.80
Net Cash Flow $16,003.12 $80,015.60 $160,031.20
HOA Fees $99.96 $499.80 $999.60

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