4221 W SPRUCE ST #1107 (MLS: W7879187) For Sale

4221 W SPRUCE ST #1107, (Hillsborough), Tampa Florida 33607

Currently Rented at $1,600.00 / month

Area: 800

Property Info

  • MLS W7879187
  • Unit No 1107
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 800
  • Living Area (sqft) 800
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $510.00

Interior Features

  • Crown Molding
  • Kitchen/Family Room Combo

Buy Price

$
$214,900.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 8.9%
  • Lease End Date
  • February 28, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate4.4 Gross Yield8.9% Annual Rent$19,200.00 Property Taxes$3,619.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $3,619.00 $18,095.00 $36,190.00
Net Cash Flow $15,581.00 $77,905.00 $155,810.00
HOA Fees $6,120.00 $30,600.00 $61,200.00

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