202 POINSETTIA PINE CT #202 (MLS: TB8559154) For Sale

202 POINSETTIA PINE CT #202, (Hillsborough), Tampa Florida 33612

Currently Rented at $1,300.00 / month

Area: 899

Property Info

  • MLS TB8559154
  • Unit No 202
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 899
  • Living Area (sqft) 899
  • Foundation Block, Brick/Mortar
  • Min Lease Block, Brick/Mortar
  • HOA Fees $456.00

Interior Features

  • Ninguno
  • Other

Buy Price

$
$110,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 14.2%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate7.5 Gross Yield14.2% Annual Rent$15,600.00 Property Taxes$1,837.33 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $1,837.33 $9,186.65 $18,373.30
Net Cash Flow $13,762.67 $68,813.35 $137,626.70
HOA Fees $5,472.00 $27,360.00 $54,720.00

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