Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  6013 El Dorado Drive, Tampa FL, 33615
SFH   For sale  change
3bd | 2ba | 1,404sf
Ask Price:  $125,900 $90/sf
Est Value: $146,400 $104/sf
Discount: 14.00%
Est Rent: $1,200/mo
Cash Flow: $36/mo
Cash/Cash Return: 1.27%
FE-Score
486
Today
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 % 1890
Insurance % 512
Association Dues (HOA) /mo
Maintenance % 2106
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 $146,400 (range: $130,000 - $239,900)
# Price Type/beds/bath/sqft Address Last seen
1   $141,900   SFH 3 br/2 ba 1,415 sqft  6025 El Dorado Drive, Tampa FL, 33615  7/30/2014
2   $130,000   SFH 3 br/2 ba 1,615 sqft  6001 Eldorado Dr, Tampa FL, 33615  7/30/2014
3   $159,900   SFH 3 br/2 ba 2,022 sqft  6024 Wilshire Drive Tampa Floor 33615, Tampa FL, 33615  7/30/2014
4   $137,500   SFH 3 br/1 ba 1,400 sqft  6006 Crest Hill Drive, Tampa FL, 33615  3/5/2014
5   $239,900   SFH 3 br/1.5 ba 1,520 sqft  6408 Mornay Drive, Tampa FL, 33615  7/30/2014
6   $184,900   SFH 3 br/2 ba 1,631 sqft  7711 West Hiawatha St, Tampa FL, 33615  3/31/2014
7   $165,000   SFH 3 br/3 ba 1,796 sqft  8323 Fountain Avenue, Tampa FL, 33615  3/12/2014
Rent Comparables - Estimated Rent $1,200 (range: $1,000 - $1,495)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,200   SFH 3 br/2 ba   6010 Rosewood Drive, Tampa FL, 33615  10/26/2013
2   $1,000   SFH 3 br/ 1,200 sqft  6405 Eldorado Dr, Tampa, FL, Tampa FL, 33615  10/21/2013
3   $1,400   SFH 3 br/ 1,289 sqft  6806 Santa Monica Ct, Tampa, FL, Tampa FL, 33615  6/30/2014
4   $1,499   SFH 3 br/2 ba 1,530 sqft  8303 W Hiawatha St, Tampa FL, 33615  7/14/2014
5   $1,000   SFH 3 br/ 1,200 sqft  El Dorado, Tampa, FL, Tampa FL, 33615  10/22/2013