Log In/Sign Up
Your email has been sent.
3921 State St 1,831 SF Specialty Building Offered at $760,000 at a 6.63% Cap Rate in Tampa, FL 33609
INVESTMENT HIGHLIGHTS
- block construction completed in 2023
- duplex with two 2 bed, 2 bath units
- stainless steel appliance package
- fully fenced private yard
- in unit washer and dryer in each unit
- highly desirable South Tampa location
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$57,000
|
$31.13
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$57,000
|
$31.13
|
| Taxes |
$5,298
|
$2.89
|
| Operating Expenses |
$1,300
|
$0.71
|
| Total Expenses |
$6,598
|
$3.60
|
| Net Operating Income |
$50,402
|
$27.53
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $57,000 |
| Annual Per SF | $31.13 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $57,000 |
| Annual Per SF | $31.13 |
| Taxes | |
|---|---|
| Annual | $5,298 |
| Annual Per SF | $2.89 |
| Operating Expenses | |
|---|---|
| Annual | $1,300 |
| Annual Per SF | $0.71 |
| Total Expenses | |
|---|---|
| Annual | $6,598 |
| Annual Per SF | $3.60 |
| Net Operating Income | |
|---|---|
| Annual | $50,402 |
| Annual Per SF | $27.53 |
PROPERTY FACTS
| Price | $760,000 | Property Subtype | |
| Price Per SF | $415.07 | Building Class | C |
| Sale Type | Investment | Building Size | 1,831 SF |
| Cap Rate | 6.63% | No. Stories | 1 |
| Property Type | Specialty | Year Built | 2023 |
| Price | $760,000 |
| Price Per SF | $415.07 |
| Sale Type | Investment |
| Cap Rate | 6.63% |
| Property Type | Specialty |
| Property Subtype | |
| Building Class | C |
| Building Size | 1,831 SF |
| No. Stories | 1 |
| Year Built | 2023 |
AMENITIES
- Air Conditioning
- Fiber Optic Internet
- Smoke Detector
1 1
Walk Score®
Very Walkable (74)
1 of 56
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3921 State St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.