501 KNIGHTS RUN AVE #2121 (MLS: TB8557926) For Sale

501 KNIGHTS RUN AVE #2121, (Hillsborough), Tampa Florida 33602

Currently Rented at $1,850.00 / month

Area: 742

Property Info

  • MLS TB8557926
  • Unit No 2121
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 742
  • Living Area (sqft) 687
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $468.00

Interior Features

  • Crown Molding
  • Living Room/Dining Room Combo
  • Window Treatments

Buy Price

$
$295,000.00

Rental Price

$
$1,850.00
  • Cap Rate
  • 4%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,850.00

Cash Flow

Cap Rate4.0 Gross Yield7.5% Annual Rent$22,200.00 Property Taxes$4,876.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,200.00 $1,850.00 / mo $111,000.00 $1,850.00 / mo $222,000.00 $1,850.00 / mo
Estimated Expenses $4,876.00 $24,380.00 $48,760.00
Net Cash Flow $17,324.00 $86,620.00 $173,240.00
HOA Fees $5,616.00 $28,080.00 $56,160.00

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