12724 N 57TH ST #12724 (MLS: TB8559158) For Sale

12724 N 57TH ST #12724, (Hillsborough), Tampa Florida 33617

Currently Rented at $2,000.00 / month

Area: 1310

Property Info

  • MLS TB8559158
  • Unit No 12724
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1310
  • Living Area (sqft) 1280
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $345.00

Interior Features

  • Thermostat

Buy Price

$
$199,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 8.5%
  • Gross Yield
  • 12.1%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate8.5 Gross Yield12.1% Annual Rent$24,000.00 Property Taxes$2,864.33 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,864.33 $14,321.65 $28,643.30
Net Cash Flow $21,135.67 $105,678.35 $211,356.70
HOA Fees $4,140.00 $20,700.00 $41,400.00

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