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

9215 Camino Villa Blvd Tampa, FL 33635

3 Beds 3 Baths 1,442 sqft Built 1990

$275,000

List Price

$1,550

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

November 10, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1990
  • Price/Sqft : $190.71
  • 6 Days on Market
  • MLS # : T3275190
  • Updated Date : 11/13/2020 at 18:36
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,442 sqft
  • Baths : 3 full
Listing Agent

Team Realty And Investment Sol

Listing Agent's Description

LOCATION, LOCATION, LOCATION! This beautiful RENOVATED & MOVE-IN READY 3bed/3bath house is in one of the best locations in Tampa. It features NEW TILE FLOORING, an UPGRADED KITCHEN with NEW CABINETRY, GRANITE COUNTERTOPS and STAINLESS STEEL APPLIANCES. The entire home has been completely done over with NEW PAINT IN/OUT, UPDATED BATHROOMS, and an AC system installed in 2013. Open the door to what could be your new home and take in the open, brightly lit floor-plan! Enjoy the fully remodeled kitchen that enjoins the great room. With beautiful new white cabinetry, new granite counter-tops and stainless-steel appliances, it is ideal for family gatherings and entertaining. The entire house has consistently new flooring giving it a seamless flow. The master bedroom is spacious with an updated master bathroom as well as a door access to the backyard. The remaining 2 bedrooms are both spacious and share the additional 2nd full bath. The garage has been converted to a bonus room featuring the 3rd full bathroom, tile flooring, closet, a small sink area with separate entry door that can be great for a 4th bedroom or a home office space. NO HOA. NO CDD. This lovely home is conveniently located near Westchase with its shopping, dining, and nightlife. Zoned for nearby A rated schools, as well as close to the upper Tampa Bay Trail, Citrus Park Mall, a convenient drive to Honeymoon Island and Clearwater beach, Ben T. Davis beach and near I-275 for commuting Downtown. This home will not last long so schedule your showing today!

SEE MORE

MARKET HIGHLIGHTS

  • Tampa's economy is worth over $156 billion in Gross Metro Product and projected to grow to $165 billion in 2019 (USMayors.org, 2018)
  • 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.

PRICE & RENT TRENDS

Neighborhood: Town N County Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220kPrice in $84k238k

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

Neighborhood: Town N County Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019 Q28009001000110012001300140015001600Rent in $7661620

* 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
Davis Elementary School Primary Regular 836 73 3
Davidsen Middle School Middle Regular 959 54 5
Alonso High School High Regular 2,607 136 5

Davis Elementary School

  • Education Level: Primary
  • # of students: 836
  • # of teachers: 73
3
GreatSchools Rating

Davidsen Middle School

  • Education Level: Middle
  • # of students: 959
  • # of teachers: 54
5
GreatSchools Rating

Alonso High School

  • Education Level: High
  • # of students: 2,607
  • # of teachers: 136
5
GreatSchools Rating
 

$247,500$302,500$275,000

PURCHASE PRICE

$1,395$1,705$1,550

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,550
EXPENSES Loan Payment -$1,015
Property Tax -$338
Property Insurance -$119
Property Management Fees -$80
CASH FLOW
-$2

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.

$275,000

PROJECTED PRICE

$1,550

PROJECTED RENT

0.56%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.13%
Appreciation Year (1-5) 9.4%
Maintenance Year (1-5) 8.00%
Vacancy 5.27%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

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

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

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$78,625

INVESTMENT

$78,625

Down Payment
$68,750
Rehab Estimate
$5,750
Closing Costs
$4,125

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,015

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $68,750
Loan Amount $206,250
See What Happens When You Reinvest Cash Flow

6.33

YEARS SAVED

$23,334

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,550

    LIST RENT
  • $1.07

    LIST RENT PER SQFT
  • $1,521

    COMP ESTIMATED VALUE
  • $1.06

    COMP AVG. RENT PER SQFT
Comps Range
$1,500
1$1,5002$1,5503$1,6004$1,6005$1,700
$1,700
RENT COMPS ANALYSIS
  • 9215 Camino Villa Blvd Tampa, FL 2
    • 3 beds 3 baths ∙ 1,442 Sqft ∙ Built 1990 3 beds 3 baths ∙ 1,442 Sqft ∙ Built 1990
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $1.07
    •  
  • 8008 Hearthstone Ct Tampa, FL 1
    • 3 beds 2 baths ∙ 1,441 Sqft ∙ Built 1982 3 beds 2 baths ∙ 1,441 Sqft ∙ Built 1982
    property image
    LEASED 01/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $1.04
    •  
  • 8513 Pringle Way Tampa, FL 3
    • 3 beds 2 baths ∙ 1,591 Sqft ∙ Built 1995 3 beds 2 baths ∙ 1,591 Sqft ∙ Built 1995
    property image
    LEASED 02/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,600
    • $1.01
    •  
  • 8431 Poydras Ln Tampa, FL 4
    • 3 beds 2 baths ∙ 1,420 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,420 Sqft ∙ Built 1999
    property image
    LEASED 10/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,600
    • $1.13
    •  
  • 8433 Poydras Ln Tampa, FL 5
    • 3 beds 2 baths ∙ 1,640 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,640 Sqft ∙ Built 1999
    property image
    LEASED 07/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $1.04
    •  
PROPERTY LISTING DETAILS
Tina Newby
1.727.835.6801
Team Realty And Investment Sol
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3275190
Last Updated: 11/13/2020
BESbswy