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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$350,000

Sale Pending
13419 Willow Bluestar Loop, Riverview, FL 33579
4 Beds
2 Baths
1,935 Square Feet
0.17 Acres Lot
Built in 2021
Sale Pending
1 Units
Checked: 16 hours ago
Updated: Sep 04, 2025 at 10:05AM

Investment Summary


Monthly Cash Flow
-$774
Cap Rate
3.5%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.2%

Property Description


0.17 Acres Lot
Built in 2021
Sale Pending
1 Units

**Stunning 4-Bedroom, 2-Bath Home! ** Welcome to this beautifully maintained 4-bedroom, 2-bathroom home that offers the perfect blend of comfort, style, and functionality. Step inside to discover a spacious open-concept living area filled with natural light, ideal for entertaining family and friends. The modern kitchen features updated appliances, ample cabinetry, and a generous breakfast bar — perfect for everyday living and gatherings. The primary suite boasts a private en-suite bathroom and a large closet, providing a peaceful retreat. The additional bedrooms are spacious and versatile, ideal for family, guests, or a home office. Enjoy the convenience of a second full bathroom, along with laundry facilities and plenty of storage throughout. Outside, you'll find the community has pools, parks, walking trails and much more. Located in a friendly community with easy access to schools, parks, shopping, and major highways, this home combines comfort with convenience. Don’t miss the opportunity to make this wonderful house your new home! Schedule a showing today!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Inframark/ Ashely Franco
  • HOA Fee: $45/quarterly

Land Information

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

Lot Information

  • Parcel ID: U153120C09000000000430
  • Lot Size: 7609 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2021

Tax Information

  • Annual Tax: $8,285

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Hillsborough

Listing Details


Listed by:
Zangela Montgomery
ALIGN RIGHT REALTY RIVERVIEW
(813) 484-3154

Source:
Stellar MLS
MLS#: TB8378523
Stellar MLS

Investment Summary


Monthly Cash Flow
-$774
Cap Rate
3.5%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.2%

Purchase Details

Find an Agent

Purchase price:
$350,000
Amount financed:
-$280,000
Down payment:
$70,000
Closing costs:
$10,500
Rehab costs:
$0
Initial cash invested:
$80,500
Square feet:
1,935
Cost per square foot:
$181
Monthly rent per square foot:
$1.29

Financing Details

Find a Lender

Loan amount:
$280,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,793
Property tax:
$691
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,659

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (28%)
28%-$691-$8,286
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (1%)
1%-$15-$180
Total operating expenses: (53%)
53%-$1,331-$15,966

Cash Flow


Monthly Yearly
Net operating income:
$1,019 $12,228
Mortgage payments:
-$1,793 -$21,516
Cash flow:
-$774 -$9,288