13123 SANCTUARY COVE DR #104 (MLS: TB8559829) For Sale

13123 SANCTUARY COVE DR #104, (Hillsborough), Tampa Florida 33637

Currently Rented at $1,400.00 / month

Area: 945

Property Info

  • MLS TB8559829
  • Unit No 104
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 945
  • Living Area (sqft) 834
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $455.00

Interior Features

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

Buy Price

$
$115,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 8%
  • Gross Yield
  • 14.6%
  • Lease End Date
  • February 09, 2027
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate8.0 Gross Yield14.6% Annual Rent$16,800.00 Property Taxes$2,186.92 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $2,186.92 $10,934.60 $21,869.20
Net Cash Flow $14,613.08 $73,065.40 $146,130.80
HOA Fees $5,460.00 $27,300.00 $54,600.00

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