Feedback ..read more
Felicia from Detroit, MI
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: $153,100 $109/sf
Discount: 17.77%
Est Rent: $1,195/mo
Cash Flow: $23/mo
Cash/Cash Return: 0.83%
FE-Score
488
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 % 1970
Insurance % 535
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 $153,100 (range: $137,500 - $239,900)
# Price Type/beds/bath/sqft Address Last seen
1   $149,900   SFH 3 br/2 ba 1,415 sqft  6025 El Dorado Drive, Tampa FL, 33615  4/6/2014
2   $137,500   SFH 3 br/1 ba 1,400 sqft  6006 Crest Hill Drive, Tampa FL, 33615  3/5/2014
3   $239,900   SFH 3 br/1.5 ba 1,520 sqft  6408 Mornay Drive, Tampa FL, 33615  3/31/2014
4   $184,900   SFH 3 br/2 ba 1,631 sqft  7711 West Hiawatha St, Tampa FL, 33615  3/31/2014
5   $165,000   SFH 3 br/3 ba 1,796 sqft  8323 Fountain Avenue, Tampa FL, 33615  3/12/2014
Rent Comparables - Estimated Rent $1,195 (range: $795 - $1,315)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,000   SFH 3 br/ 999 sqft  7901 Cornwall Lane, Tampa, FL, Tampa FL, 33615  2/15/2014
2   $1,250   SFH 3 br/2 ba 1,470 sqft  5110 Crest Hill Dr, Tampa FL, 33615  10/29/2013
3   $1,319   SFH 3 br/2 ba 1,270 sqft  7605 W Caracas St, Tampa FL, 33615  4/6/2014
4   $925   SFH 3 br/2 ba 1,242 sqft  7503 W New Orleans Ave, Tampa FL, 33615  2/24/2014
5   $799   SFH 3 br/1 ba 1,055 sqft  4719 Murray Hill Dr., Tampa, FL, Tampa FL, 33615  11/7/2013
6   $1,195   SFH 3 br/ 1,236 sqft  10116 Pine Trails Crt, Tampa, FL, Tampa FL, 33615  2/15/2014
7   $1,200   SFH 3 br/2 ba 1,400 sqft  7417 Palmera Pointe Circle, Tampa FL, 33615  12/8/2013
8   $1,200   SFH 3 br/2 ba 1,300 sqft  4815 Bonita Vista Drive, Tampa FL, 33634  4/6/2014
9   $1,050   SFH 3 br/2 ba 1,329 sqft  4630 Burkett Cir, Tampa FL, 33634  2/21/2014
10   $1,200   SFH 3 br/2 ba 1,554 sqft  7716 Winging Way Drive, Tampa FL, 33615  3/11/2014