2164 VISTA DEL SOL CONDO #505 (MLS: W7889086) For Sale

2164 VISTA DEL SOL CONDO #505, (Hillsborough), Lutz Florida 33558

Currently Rented at $1,200.00 / month

Area: 392

Property Info

  • MLS W7889086
  • Unit No 505
  • Bedrooms 0
  • Bathrooms 1
  • Area (sqft) 392
  • Living Area (sqft) 392
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $398.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$109,900.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 13.1%
  • Lease End Date
  • -
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate7.0 Gross Yield13.1% Annual Rent$14,400.00 Property Taxes$1,968.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $1,968.00 $9,840.00 $19,680.00
Net Cash Flow $12,432.00 $62,160.00 $124,320.00
HOA Fees $4,776.00 $23,880.00 $47,760.00

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