3964 DREAM OAK PL #201 (MLS: TB8554460) For Sale

3964 DREAM OAK PL #201, (Hillsborough), Tampa Florida 33613

Currently Rented at $1,700.00 / month

Area: 996

Property Info

  • MLS TB8554460
  • Unit No 201
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 996
  • Living Area (sqft) 912
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $420.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$164,900.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 8.1%
  • Gross Yield
  • 12.4%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate8.1 Gross Yield12.4% Annual Rent$20,400.00 Property Taxes$2,072.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $2,072.00 $10,360.00 $20,720.00
Net Cash Flow $18,328.00 $91,640.00 $183,280.00
HOA Fees $5,040.00 $25,200.00 $50,400.00

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