11021 RISING MIST BLVD (MLS: U8212355) For Sale

11021 RISING MIST BLVD, (Hillsborough), Riverview Florida 33578

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS U8212355
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 3879
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $53.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Surface Counters
  • Split Bedroom
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$439,950.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 7.9%
  • Gross Yield
  • 8.2%
  • Lease End Date
  • -

  • Rent Amount
  • $3,000.00

Cash Flow

Cap Rate7.9 Gross Yield8.2% Annual Rent$36,000.00 Property Taxes$692.76 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $692.76 $3,463.80 $6,927.60
Net Cash Flow $35,307.24 $176,536.20 $353,072.40
HOA Fees $636.00 $3,180.00 $6,360.00