Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  412 Sinclair Hills, Tampa FL, 33613
SFH   For sale  change
2bd | 2ba
Ask Price: $14,000
Est Value: $69,900
Discount: 79.97%
Est Rent: $835/mo
Cash Flow: $410/mo
Cash/Cash Return: 127.97%
FE-Score
985
Today
 Save
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 850
Insurance % 244
Association Dues (HOA) /mo
Maintenance % 1500
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $69,900 (range: $32,000 - $103,000)
# Price Type/beds/bath/sqft Address Last seen
1   $57,000   SFH 2 br/2 ba 994 sqft  14926 PINECREST RD, Tampa FL, 33613  8/30/2010
2   $69,900   SFH 2 br/1 ba 1,162 sqft  14821 WINDING CREEK COURT, Tampa FL, 33613  8/30/2010
3   $32,000   SFH 2 br/2 ba   15501 Lakeshore Villa Loop, Tampa FL, 33613  8/30/2010
4   $103,000   SFH 2 br/2 ba   1022 Leisure Ave, Tampa FL  8/31/2010
5   $70,000   SFH 2 br/2 ba   14822 N 20th St, Lutz FL, 33549  8/27/2010
6   $99,000   SFH 2 br/2 ba 1,100 sqft  304 W 131st Ave, Tampa FL, 33612  9/5/2010
7   $59,000   SFH 2 br/1 ba 1,071 sqft  108 E 131st Ave, Tampa FL, 33612  9/5/2010
8   $69,000   SFH 2 br/1 ba 1,071 sqft  108 W 131st Ave, Tampa FL, 33612  9/5/2010
9   $97,500   SFH 2 br/2.5 ba   Old Pointe Rd, Tampa FL  9/3/2010
Rent Comparables - Estimated Rent $835 (range: $795 - $1,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 2 br/2 ba 1,700 sqft  16415 Lake Ln, Lutz FL, 33549  9/5/2010
2   $795   SFH 2 br/1 ba 920 sqft  1403 S Bay Villa Pl, Lutz FL, 33549  9/5/2010
3   $836   SFH 2 br/   14620 Turtle Creek Cir, Lutz FL, 33549  4/15/2010
Feedback Form