8413 LUCUYA WAY #306 (MLS: W7886472) For Sale

8413 LUCUYA WAY #306, (Hillsborough), Tampa Florida 33637

Currently Rented at $1,350.00 / month

Area: 933

Property Info

  • MLS W7886472
  • Unit No 306
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 933
  • Living Area (sqft) 864
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $447.00

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$120,000.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 7.4%
  • Gross Yield
  • 13.5%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $1,350.00

Cash Flow

Cap Rate7.4 Gross Yield13.5% Annual Rent$16,200.00 Property Taxes$1,980.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $1,980.00 $9,900.00 $19,800.00
Net Cash Flow $14,220.00 $71,100.00 $142,200.00
HOA Fees $5,364.00 $26,820.00 $53,640.00

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