Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

14003 Tish Pl Tampa, FL 33613

4 Beds 3 Baths 2,302 sqft Built 1978

$330,000

List Price

$2,090

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
FACTS
  • Single Family
  • Built In 1978
  • Price/Sqft : $143.35
  • 13 Days on Market
  • MLS # : T3293078
  • Updated Date : 03/13/2021 at 07:19
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,302 sqft
  • Baths : 3 full
Listing Agent

Keller Williams Tampa Prop.

Listing Agent's Description

Beautiful 4 bedroom, 3 bathroom home in Carrollwood. This gorgeous property offers a functional open floor plan, tiled flooring, updated kitchen with breakfast bar, and large bedrooms. The main living area is bright an open with ample natural light and plenty of space. The kitchen offers lots of counter space and the granite counters and solid wood cabinets make it perfect for entertaining or just everyday cooking. Each bedroom is large and offers plenty of storage. The primary bedroom suite is big enough to accommodate any size bedroom furniture and features a spacious walk-in closet and newly remodeled bathroom with a walk-in tiled shower stall. The outdoor living area is quite and private and offers a covered patio and fenced in yard. Conveniently close to dining, retail, schools, Dale Mabry hwy, I-275 and all the area has to offer. Come see this amazing home for yourself today.

SEE MORE

MARKET HIGHLIGHTS

  • Headquarters to several Fortune 1000 companies: Publix Super Markets, Tech Data, Jabil Circuit, WellCare Health Plans, Raymond James Financial, Bloomin’ Brands, HSN, and TECO Energy (Fortune, 2018)
  • #8 in America's Fastest Growing Cities (Forbes, 2018)
  • Tampa metro employment growth is at 2.6% and predicted to grow at 2.1% in 2019 (USMayors.org, 2018)
  • One of the best cost-friendly American cities to do business (KPMG)
  • Tampa metro contributes to 15.4% of Florida state economy i.e. Gross State Product (USMayors.org, 2018)
  • #2 in Homebuilding Prospects #10 in Overall Real Estate Prospects (Emerging Trends in Real Estate 2019, PWC)
  • 2nd Best City for Young Entrepreneurs (Forbes)
  • Florida state ranks 4th most favorable in the country in State Business Tax Climate Index (Tax Foundation, 2019). Tampa inherits the rank being part of Florida.
  • Tampa's economy is worth over $156 billion in Gross Metro Product and projected to grow to $165 billion in 2019 (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: North Pointe

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220k240k260k280kPrice in $55k289k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: North Pointe

NeighborhoodNIR Market*CityMarket2010Year20002019 Q28009001000110012001300140015001600Rent in $7391627

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Miles Elementary School Primary Regular 810 68 1
Buchanan Middle School Middle Regular 743 53 3
Gaither High School High Regular 2,090 117 5

Miles Elementary School

  • Education Level: Primary
  • # of students: 810
  • # of teachers: 68
1
GreatSchools Rating

Buchanan Middle School

  • Education Level: Middle
  • # of students: 743
  • # of teachers: 53
3
GreatSchools Rating

Gaither High School

  • Education Level: High
  • # of students: 2,090
  • # of teachers: 117
5
GreatSchools Rating
 

$297,000$363,000$330,000

PURCHASE PRICE

$1,881$2,299$2,090

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,090
EXPENSES Loan Payment -$1,146
Property Tax -$429
Property Insurance -$169
Property Management Fees -$129
CASH FLOW
$216

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 13% of earned rent to cover both maintenance and periods of vacancy.

$330,000

PROJECTED PRICE

$2,090

PROJECTED RENT

0.63%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 5.7%
Maintenance Year (1-5) 8.00%
Vacancy 5.25%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$93,200

INVESTMENT

$93,200

Down Payment
$82,500
Rehab Estimate
$5,750
Closing Costs
$4,950

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 40% down payment or higher enables the proceeds from the asset to cover all costs.

$1,146

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $82,500
Loan Amount $247,500
See What Happens When You Reinvest Cash Flow

9.42

YEARS SAVED

$42,619

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,090

    LIST RENT
  • $0.91

    LIST RENT PER SQFT
  • $2,126

    COMP ESTIMATED VALUE
  • $0.92

    COMP AVG. RENT PER SQFT
Comps Range
$1,695
1$1,6952$2,0903$2,5004$2,700
$2,700
RENT COMPS ANALYSIS
  • 14003 Tish Pl Tampa, FL 2
    • 4 beds 3 baths ∙ 2,302 Sqft ∙ Built 1978 4 beds 3 baths ∙ 2,302 Sqft ∙ Built 1978
    • Rent
    • Rent Per SQFT
    •  
    • $2,090
    • $0.91
    •  
  • 13513 Lake Magdalene Dr Tampa, FL 1
    • 4 beds 3 baths ∙ 2,553 Sqft ∙ Built 1979 4 beds 3 baths ∙ 2,553 Sqft ∙ Built 1979
    LEASED 12/09/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,695
    • $0.66
    •  
  • 1906 Little Cove Tampa, FL 3
    • 4 beds 2 baths ∙ 2,390 Sqft ∙ Built 1972 4 beds 2 baths ∙ 2,390 Sqft ∙ Built 1972
    LEASED 07/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $1.05
    •  
  • 1046 Sylvia Ln Tampa, FL 4
    • 4 beds 3 baths ∙ 2,545 Sqft ∙ Built 1983 4 beds 3 baths ∙ 2,545 Sqft ∙ Built 1983
    LEASED 08/05/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $1.06
    •  
PROPERTY LISTING DETAILS
Ryan Schulze
1.813.495.2549
Keller Williams Tampa Prop.
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3293078
Last Updated: 03/13/2021
BESbswy