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

$210,000

For Sale - Active
303 Meadow Ln, Oldsmar, FL 34677
2 Beds
2 Baths
879 Square Feet
0.00 Acres Lot
Built in 1985
For Sale - Active
1 Units
Checked: 13 hours ago
Updated: May 31, 2025 at 10:39AM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$65
Cap Rate
5.9%
Cash-on-Cash Return
-1.6%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.4%

Property Description


0.00 Acres Lot
Built in 1985
For Sale - Active
1 Units

Welcome to this highly sought after gated community of East Lake Woodlands is move in ready. This quiet, well-maintained neighborhood offers the perfect mix of tranquility and accessibility. Whether you?re a first-time buyer, a snowbird looking for a Florida retreat, or an investor adding to your portfolio, this low-maintenance home checks all the right boxes. Enjoy a friendly atmosphere with shaded streets and a suburban feel while still being just minutes from shops and restaurants. The Primary suite features 2 walk-in closets, with access to the tranquil back patio. The unit offers plenty of closet storage, fully furnished with enclosed laundry on the patio, one owner parking and ample guest parking. Residents have the option to join the East Lake Woodlands Country Club, unlocking access to a range of upscale amenities including: 2 championship 18-hole golf courses, clubhouse with dining and social events, pickleball and tennis courts, a modern fitness center with group classes and a resort-style swimming pool. Some outdoor near by attractions are: Empower Adventures Zipline Park, R.E. Olds Park and Mobbly Bayou Wilderness Preserve and Harbor Palms Nature Park. Minutes from Shaker & Peel, one of Yelp?s top-rated restaurants. Enjoy shopping at the iconic Oldsmar Flea Market, catch the latest blockbuster at AMC Woodlands Square, or head to Countryside Mall for bigger retail options. Quick access to Tampa Road and Curlew Road makes commuting to Tampa, Clearwater, or St. Pete easy and efficient.

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: No Parking
  • Details: Assigned
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

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

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Other
  • Roof Material: Other
  • Pool: Yes

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 092816569490000190
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1985

Tax Information

  • Annual Tax: $2,530

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Pinellas

Listing Details


Listed by:
Shauna Hoyt
CENTURY 21 BEGGINS
(727) 424-0072

Source:
Stellar MLS
MLS#: TB8388789
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$65
Cap Rate
5.9%
Cash-on-Cash Return
-1.6%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.4%

Purchase Details

Find an Agent

Purchase price:
$210,000
Amount financed:
-$168,000
Down payment:
$42,000
Closing costs:
$6,300
Rehab costs:
$0
Initial cash invested:
$48,300
Square feet:
879
Cost per square foot:
$239
Monthly rent per square foot:
$2.05

Financing Details

Find a Lender

Loan amount:
$168,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,096
Property tax:
$211
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,433

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$211-$2,530
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$661-$7,930

Cash Flow


Monthly Yearly
Net operating income:
$1,031 $12,372
Mortgage payments:
-$1,096 -$13,152
Cash flow:
$65 $780