8413 LUCUYA WAY #107 (MLS: TB8552957) For Sale

8413 LUCUYA WAY #107, (Hillsborough), Tampa Florida 33637

Currently Rented at $1,375.00 / month

Area: 674

Property Info

  • MLS TB8552957
  • Unit No 107
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 674
  • Living Area (sqft) 674
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $447.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$105,000.00

Rental Price

$
$1,375.00
  • Cap Rate
  • 8.8%
  • Gross Yield
  • 15.7%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,375.00

Cash Flow

Cap Rate8.8 Gross Yield15.7% Annual Rent$16,500.00 Property Taxes$1,862.95 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 $1,862.95 $9,314.75 $18,629.50
Net Cash Flow $14,637.05 $73,185.25 $146,370.50
HOA Fees $5,364.00 $26,820.00 $53,640.00

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