Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$500,000

For Sale - Active
11203 Egret Nest Ct, Riverview, FL 33569
3 Beds
2 Baths
1,932 Square Feet
0.73 Acres Lot
Built in 1989
For Sale - Active
1 Units
Checked: 17 hours ago
Updated: Jul 02, 2025 at 03:48AM

Investment Summary


Monthly Cash Flow
-$951
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Property Description


0.73 Acres Lot
Built in 1989
For Sale - Active
1 Units

Welcome to this beautifully maintained single-family home in Riverview, FL, offering 3 bedrooms, 2 bathrooms, and a private pool on a spacious 0.73-acre corner lot. Located in the highly desirable, no-flood-zone Shadow Run neighborhood, this property combines comfort, privacy, and convenience—just 30 minutes from downtown Tampa and close to top-rated schools, shopping, restaurants, and medical facilities. Inside, you'll find vaulted ceilings, a cozy wood-burning fireplace, and a split floor plan ideal for families or guests. The open kitchen boasts a bay window, breakfast bar, and ample counter space. The primary suite includes private access to the porch, and a spacious ensuite bath with custom walk-in shower and abundant closet space. Enjoy Florida living year-round in the screened-in rear porch that overlooks the sparkling in-ground pool and fenced backyard—perfect for entertaining or relaxing. French doors from the dining area and primary bedroom open directly to this peaceful outdoor space. A large open loft upstairs offers flexible use as a game room, home office, or guest retreat. Additional highlights include a new roof (2023), newer HVAC and ductwork (2019), indoor laundry room, 2-car garage, and plenty of space for a garden or future ADU. This home is nestled next to the 477-acre Bell Creek Nature Preserve, surrounded by lakes and walking trails, offering a unique blend of nature and neighborhood. Whether you're looking for a family home in Riverview, an investment property, or a peaceful retreat, this one-of-a-kind home has it all.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Circular Driveway, Driveway, Garage Door Opener, Garage Faces Side, Oversized, RV Access/Parking, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: Dawn Archambault, CAM
  • HOA Fee: $250/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: U2730202T3000009000150
  • Lot Size: 31900 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1989

Tax Information

  • Annual Tax: $3,617

Utilities

  • Water & Sewer: Private, Public, Well
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Hillsborough

Listing Details


Listed by:
Chase Walseth
KELLER WILLIAMS REALTY PORTFOLIO COLLECTION
(727) 755-3830

Source:
Stellar MLS
MLS#: TB8397444
Stellar MLS

Investment Summary


Monthly Cash Flow
-$951
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$500,000
Amount financed:
-$400,000
Down payment:
$100,000
Closing costs:
$15,000
Rehab costs:
$0
Initial cash invested:
$115,000
Square feet:
1,932
Cost per square foot:
$259
Monthly rent per square foot:
$1.45

Financing Details

Find a Lender

Loan amount:
$400,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,561
Property tax:
$301
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,058

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$301-$3,617
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (1%)
1%-$21-$252
Total operating expenses: (37%)
37%-$1,022-$12,269

Cash Flow


Monthly Yearly
Net operating income:
$1,610 $19,320
Mortgage payments:
-$2,561 -$30,732
Cash flow:
$951 $11,412