5 Cash Flowing Units with 20% CAP!

  • House
    410 square_feet
    bedroom 5 Bedrooms
    bathroom 5 Baths
  • Rental
    $250,000 0
    Status : Available
    Year Built : 1940
 Description
Bogdonoff Dr Seffner FL 33584

$250k
20% CAP

(5) 1bd/1ba each

4/5 currently occupied by long term tenants on leases
(3) are rented at $850
(1) is at $600
Gross yearly currently: $37,800

Gross yearly with 100% occupancy and at market rent ($850/unit): $51,000

2 units have separate meters, 3 don't
according to electrician, it would be about $2k to separate the 3


Yearly taxes $3100
Utilities paid by owner: water & electric. avg $160/unit/mo

NOI around $39k
 Rehab Work Needed
 General Amenities
 Distance
Image Gallery

 Summary

Overview
5 Cash Flowing Units with 20% CAP! Rental
$250,000
Property ID: FL191082680
Address: Login to View
City: Seffner
State/Province: FL
Zip Code: 33584
Country: USA


Rental Analysis

+ Purchase Price: $250,000
+ Purchase Closing Cost: $7,500
+ Rehab Cost: $0
Total Acquisition Cost: $257,500


Monthly Rent: $4,250
+ Annual Potential Rent: $51,000
- Vacancy (3%): $1,530
Annual Gross Income: $49,470
Annual Gross ROI: 19.21%


 Message

9 + 6 = ?