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

$330,000

For Sale - Active
4207 S Dale Mabry Hwy Unit 11207, Tampa, FL 33611
2 Beds
2 Baths
1,131 Square Feet
0.00 Acres Lot
Built in 2001
For Sale - Active
1 Units
Checked: 19 hours ago
Updated: Aug 23, 2025 at 10:48AM

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
-$457
Cap Rate
4.5%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-3.0%

Property Description


0.00 Acres Lot
Built in 2001
For Sale - Active
1 Units

One or more photo(s) has been virtually staged. Welcome to your beautifully updated and spacious condo in the highly sought-after Grand Key Condominiums! This second-floor unit features a desirable open-concept layout with wood flooring in the main living area, tile in the bathrooms, and cozy carpeted bedrooms. The well-maintained kitchen boasts elegant wood cabinetry and granite countertops—ideal for both everyday cooking and entertaining. With 2 generously sized bedrooms and 2 full bathrooms, this condo offers comfortable living for a variety of lifestyles. The primary suite includes a large walk-in closet and a private en-suite bathroom with an extended vanity and ample counter space. Additional highlights include in-unit laundry and access to Grand Key’s resort-style amenities: a sparkling pool, state-of-the-art fitness center, playground, and more. Located in a gated community in the heart of South Tampa, you're just minutes from MacDill AFB, top-rated dining, shopping, and major roadways. Don’t miss the opportunity to live in comfort and style in one of Tampa’s most desirable communities!

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: Assigned
  • 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: 8
  • # of Stories: 3

Exterior Features

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

HOA

  • Association: Dianne Alcala

Land Information

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

Lot Information

  • Parcel ID: A04301882X000011112070
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 2001

Tax Information

  • Annual Tax: $3,414

Utilities

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

Location

  • County: Hillsborough

Listing Details


Listed by:
Joanne Durann
KELLER WILLIAMS SOUTH SHORE
(267) 980-6427

Source:
Stellar MLS
MLS#: TB8418891
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
-$457
Cap Rate
4.5%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-3.0%

Purchase Details

Find an Agent

Purchase price:
$330,000
Amount financed:
-$264,000
Down payment:
$66,000
Closing costs:
$9,900
Rehab costs:
$0
Initial cash invested:
$75,900
Square feet:
1,131
Cost per square foot:
$292
Monthly rent per square foot:
$1.95

Financing Details

Find a Lender

Loan amount:
$264,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,690
Property tax:
$285
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,129

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$285-$3,414
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$835-$10,014

Cash Flow


Monthly Yearly
Net operating income:
$1,233 $14,796
Mortgage payments:
-$1,690 -$20,280
Cash flow:
$457 $5,484