11125 LAKE TAHOE DR (MLS: TB8552559) For Sale

11125 LAKE TAHOE DR, (Hillsborough), Riverview Florida 33569

Currently Rented at $2,988.00 / month

Area: 2021

Property Info

  • MLS TB8552559
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2021
  • Living Area (sqft) 1341
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $33.53

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Stone Counters
  • Vaulted Ceiling(s)

Buy Price

$
$314,900.00

Rental Price

$
$2,988.00
  • Cap Rate
  • 9.7%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • August 01, 2027
  • Rent Amount

  • $2,988.00

Cash Flow

Cap Rate9.7 Gross Yield11.4% Annual Rent$35,856.00 Property Taxes$4,843.79 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $35,856.00 $2,988.00 / mo $179,280.00 $2,988.00 / mo $358,560.00 $2,988.00 / mo
Estimated Expenses $4,843.79 $24,218.95 $48,437.90
Net Cash Flow $31,012.21 $155,061.05 $310,122.10
HOA Fees $402.36 $2,011.80 $4,023.60

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