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

$239,900

For Sale - Active
1878 Greenwood Valley Dr, Plant City, FL 33563
3 Beds
3 Baths
1,572 Square Feet
0.02 Acres Lot
Built in 2009
For Sale - Active
1 Units
Checked: 14 hours ago
Updated: Jul 19, 2025 at 07:25AM

Investment Summary


Monthly Cash Flow
-$532
Cap Rate
3.5%
Cash-on-Cash Return
-11.6%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.2%

Property Description


0.02 Acres Lot
Built in 2009
For Sale - Active
1 Units

Welcome to this beautifully maintained 3-bedroom, 3-bath end-unit townhouse, ideally situated in the heart of Plant City! With a brand-new roof, fresh exterior paint, and newer A/C, this home offers both peace of mind and modern comfort. Step inside to an open-concept layout that seamlessly connects the kitchen, dining, and living areas—perfect for entertaining or relaxed everyday living. The kitchen features sleek stainless steel appliances and flows effortlessly into the main living space. Enjoy serene mornings or peaceful evenings on your screened-in back porch, complete with an attached storage room. This home backs to a tranquil pond and wooded area, offering rare privacy and a beautiful natural backdrop. Don’t miss the opportunity to own this move-in-ready home in one of Plant City’s most convenient and desirable areas!

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Associated Gulf Coast
  • HOA Fee: $1,190/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: P0429229DF000000003540
  • Lot Size: 882 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2009

Tax Information

  • Annual Tax: $3,435

Utilities

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

Location

  • County: Hillsborough

Listing Details


Listed by:
Tres Hall
SK REALTY
(813) 405-6153

Source:
Stellar MLS
MLS#: TB8396258
Stellar MLS

Investment Summary


Monthly Cash Flow
-$532
Cap Rate
3.5%
Cash-on-Cash Return
-11.6%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.2%

Purchase Details

Find an Agent

Purchase price:
$239,900
Amount financed:
-$191,920
Down payment:
$47,980
Closing costs:
$7,197
Rehab costs:
$0
Initial cash invested:
$55,177
Square feet:
1,572
Cost per square foot:
$153
Monthly rent per square foot:
$1.27

Financing Details

Find a Lender

Loan amount:
$191,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,229
Property tax:
$286
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,655

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$286-$3,436
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (20%)
20%-$397-$4,764
Total operating expenses: (59%)
59%-$1,183-$14,200

Cash Flow


Monthly Yearly
Net operating income:
$697 $8,364
Mortgage payments:
-$1,229 -$14,748
Cash flow:
$532 $6,384