18115 Pheasant Walk Dr

Tampa, FL 33647
image0

4 bd, 3 ba | 2,294 sqft | Built in 2000

slider image
slider image
slider image
List Price
$299,900

Initial Investment

$76,856

Purchase Price

$272,700

Down Payment

25%

Rent

$2,326

Total Return

$111,441

Annualized Return

18.8%

Cap Rate

4.6%

Gross Yield

10.2%

Cash Flow

-$3,242

Appreciation

8.3%
refreshReset to Default
Edit Assumptions
Features

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.

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$26,516

Expenses

-$9,633

Property Taxes

-$5,300

Loan Payments

-$14,825

Net Cash Flow

-$3,242

See more in Financials

Similar Listings