Key Metrics based on Seller's input

  • Gross ROI

  • Net ROI

  • Net ROI Cash

  • Net Monthly Cashflow

  • 26.72%

  • 20.54%

  • $17,459.22

  • $1,454.94

Acquisition Information

  • Price

  • Estimated Buyer's Closing Costs

  • $85,000.00

  • $2,550.00

Type: Single Family Residence

13913 CHERRY CREEK DR, TAMPA, Florida 33618

$85,000.00 26.72% GROSS ROI

Details

Short Sale. Short Sale. Rooms are approximate in size. May not assign. Owner believes it is a tear down. Needs major repairs. Value is in the land.

Category: Buy & Hold       Baths: 2       Beds: 3       Sq Ft: 1730       Year Built: 1975       Listing Date: 2022-05-27       Private Pool: No       MLS Status: Pending       Contract Status: No Contingency       Subdivision: CHERRY CREEK UNIT 3       County: Hillsborough       Direction Facing: Northwest      

Tax Legal Description: CHERRY CREEK UNIT 3 LOT 6 BLOCK 12      

Elementary School: Lake Magdalene-HB       Junior School: Adams-HB       High School: Chamberlain-HB

Owner Costs

  • HOA Fees per month

  • Annual Property Taxes

  • $0.00

  • $4,247.00

Rental Information

  • Estimated Monthly Market Rent

  • Realistic Vacancy Rate (%)

  • $1,950.00

  • 5

Analyze Deal

USE YOUR OWN NUMBERS TO ANALYZE:

Closing Price

Closing Costs (EST. 3%)

Expected Monthly Rent

Monthly HOA Fees

Vacancy Yearly Percentage Rate (EST. 5%)

Annual Property Taxes

Estimated Renovation

Annual Insurance

Annual Estimated Repairs

ESTIMATED NET ROI:

  • NET ROI:
    26.73%

  • NET ROI CASH:
    $17,459.22

  • NET ANNUAL ROI:
    20.54%

  • NET MONTHLY CASHFLOW:
    $1,454.94

Featured Properties

NEW TO ROI FINDER?

Register for free