18115 Pheasant Walk Dr Tampa, FL 33647
4bd, 3ba | 2,294sqft | Built in 2000
Expand
Initial Investment
$306,944
List Price: $299,900
Purchase Price
$299,900
Down Payment
100%
Rent
$2,326

Total Return
$135,337
Annualized Return
8.3%
Cap Rate
5.5%
Gross Yield
9.3%
Cash Flow
$15,543
Appreciation
4.5%
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
05/04/2018 
Lease End
05/04/2020 
Lot Size
7,392 
HOA
$8/mo
Flood Risk
Not Required
  • 5-star neighborhood
  • Built in 2000
  • Attractive (8+) school scores
  • Located in the Arbor Green community of Tampa, FL, which offers pools, a clubhouse, a park and 8 tennis courts for residents to enjoy. Nature preserves, golf courses, freeways and top-rated schools are just minutes away.

Annual Financial Highlight
Expected Rent
$26,516
Expenses
-$5,674
Property Taxes
-$5,300
Loan Payments
$0

Net Cash Flow
$15,543
Considerations
Property Characteristics    View Details


Roofstock Exclusive
This property is listed directly from the seller and only available through the Roofstock marketplace.
  • You can avoid competition and "buy it now" at the list price.​
  • The home will have undergone a comprehensive inspection, title search and more – all of which are made available in the Diligence Documents to review.
  • Transaction will only carry an inspection contingency if the posted inspection report is more than 4 months old.
  • A Roofstock-affiliated broker represents the Seller in this transaction, but Roofstock will walk you through the process​.

Property Management   

Why choose?

From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

BESbswy