5052 TERRACE CLUB LN #101 (MLS: TB8555906) For Sale

5052 TERRACE CLUB LN #101, (Hillsborough), Tampa Florida 33617

Currently Rented at $1,500.00 / month

Area: 975

Property Info

  • MLS TB8555906
  • Unit No 101
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 975
  • Living Area (sqft) 879
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $418.00

Interior Features

  • Ceiling Fans(s)
  • Split Bedroom
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$147,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 12.2%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate7.5 Gross Yield12.2% Annual Rent$18,000.00 Property Taxes$2,024.57 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,024.57 $10,122.85 $20,245.70
Net Cash Flow $15,975.43 $79,877.15 $159,754.30
HOA Fees $5,016.00 $25,080.00 $50,160.00

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