13110 ARBOR ISLE DR #201 (MLS: TB8553637) For Sale

13110 ARBOR ISLE DR #201, (Hillsborough), Tampa Florida 33637

Currently Rented at $1,250.00 / month

Area: 754

Property Info

  • MLS TB8553637
  • Unit No 201
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 754
  • Living Area (sqft) 702
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $356.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan

Buy Price

$
$100,000.00

Rental Price

$
$1,250.00
  • Cap Rate
  • 9%
  • Gross Yield
  • 15%
  • Lease End Date
  • August 22, 2027
  • Rent Amount

  • $1,250.00

Cash Flow

Cap Rate9.0 Gross Yield15% Annual Rent$15,000.00 Property Taxes$1,740.81 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,000.00 $1,250.00 / mo $75,000.00 $1,250.00 / mo $150,000.00 $1,250.00 / mo
Estimated Expenses $1,740.81 $8,704.05 $17,408.10
Net Cash Flow $13,259.19 $66,295.95 $132,591.90
HOA Fees $4,272.00 $21,360.00 $42,720.00

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