7855 BRISTOL PARK DR (MLS: TB8554640) For Sale

7855 BRISTOL PARK DR, (Hillsborough), Apollo Beach Florida 33572

Currently Rented at $2,819.00 / month

Area: 1738

Property Info

  • MLS TB8554640
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1738
  • Living Area (sqft) 1327
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $10.25

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$308,000.00

Rental Price

$
$2,819.00
  • Cap Rate
  • 8.9%
  • Gross Yield
  • 11%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $2,819.00

Cash Flow

Cap Rate8.9 Gross Yield11% Annual Rent$33,828.00 Property Taxes$6,275.97 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,828.00 $2,819.00 / mo $169,140.00 $2,819.00 / mo $338,280.00 $2,819.00 / mo
Estimated Expenses $6,275.97 $31,379.85 $62,759.70
Net Cash Flow $27,552.03 $137,760.15 $275,520.30
HOA Fees $123.00 $615.00 $1,230.00

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