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

$874,900

For Sale - Active
4915 Augusta Ave, Oldsmar, FL 34677
5 Beds
3 Baths
3,294 Square Feet
0.18 Acres Lot
Built in 1997
For Sale - Active
1 Units
Checked: 13 hours ago
Updated: Jun 01, 2025 at 03:30AM

Investment Summary


Monthly Cash Flow
-$798
Cap Rate
5.2%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
-0.6%

Property Description


0.18 Acres Lot
Built in 1997
For Sale - Active
1 Units

One or more photo(s) has been virtually staged. Nestled in the serene Worthington of East Lake Woodlands, this exquisite 5-bedroom, 2.5-bathroom, 3 car side-entry garage home offers 3,294 sq. ft. of luxurious living space, seamlessly blending elegance, comfort, and modern convenience. Boasting a thoughtfully designed floor plan, and high-end finishes throughout, this home is a true gem. Step into the elegant foyer spanning 18ft in height which features a Swarovski crystal chandelier and rich engineered hardwood flooring, complemented by custom millwork, and crown molding, creating an atmosphere of warmth and sophistication. The formal Living room provides an inviting space to relax or host guests, while the elegant Dining Room offers built-in cabinetry, creating a picturesque setting for every meal. The gourmet chef’s kitchen is designed to impress, featuring sleek Granite countertops, marble lacerate backsplash, custom Thomasville 42" Cabinetry with pull-outs and Tongue-n-groove molding, high-end Stainless Steel appliances, Instant hot water dispenser, lazy Susan, Butlers Pantry with built-in wine rack, an eat-in buffet counter & Breakfast bar, and a large Island with seating, making it perfect for casual meals or entertaining. The large Family Room off the Kitchen shows Light and Bright with Sliders leading to the pool area. Upstairs the primary Suite is a true sanctuary, featuring a large Sitting area, two walk-in Closets and a marble Spa-like ensuite bath with dual Sinks, a Soaking tub, and a marble frame glass Step-in Shower. Three generous size bedrooms upstairs share an adjacent bath with dual sinks, travertine flooring and marble countertop. The First floor 5th bedroom or office with an adjacent upgraded half bath provides convenience for guests. The outdoor living space is equally impressive, with a covered travertine Patio overlooking the sparkling heated pool & spill-over spa with Baja shelves & solar heating, features full outdoor summer kitchen with professional vented Hood & fridge- perfect for unwinding, outdoor dining and entertaining. Roof 2016. New A/C 2023. New HWH 2024, Energy efficient Smart Systems and Nest thermostat. This home offers a lifestyle of luxury and convenience. Optional Ardea Country Club membership unlocks access to two championship 18-hole golf courses, a renovated Country club, and top-tier Tennis and Pickleball facilities. Perfectly located near premier Shopping, Dining, schools, parks, Beaches, and Tampa International Airport, this home is a blend of luxury and convenience. Don't miss the opportunity to own this incredible property in a prime location—schedule your private tour 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.

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: Driveway, Garage Door Opener, Garage Faces Side, Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Management and Associates
  • HOA Fee: $454/quarterly
  • Additional Association: ELW- fee includued in Worthington quarterly fee

Land Information

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

Lot Information

  • Parcel ID: 102816991300000980
  • Lot Size: 7802 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1997

Tax Information

  • Annual Tax: $5,113

Utilities

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

Location

  • County: Pinellas

Listing Details


Listed by:
Mark Fazzini
RE/MAX REALTEC GROUP INC
(727) 485-9981

Source:
Stellar MLS
MLS#: TB8386172
Stellar MLS

Investment Summary


Monthly Cash Flow
-$798
Cap Rate
5.2%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
-0.6%

Purchase Details

Find an Agent

Purchase price:
$874,900
Amount financed:
-$699,920
Down payment:
$174,980
Closing costs:
$26,247
Rehab costs:
$0
Initial cash invested:
$201,227
Square feet:
3,294
Cost per square foot:
$266
Monthly rent per square foot:
$1.91

Financing Details

Find a Lender

Loan amount:
$699,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$4,568
Property tax:
$426
Insurance:
$441
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,435

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$6,300 $75,600
Vacancy loss: (6%)
6% -$378 -$4,536
Operating income:
$5,922 $71,064

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$426-$5,113
Insurance: (7%)
7%-$441-$5,292
Property management: (8%)
8%-$504-$6,048
Repairs & maintenance: (5%)
5%-$315-$3,780
Capital expenditures: (5%)
5%-$315-$3,780
HOA fees: (2%)
2%-$151-$1,812
Total operating expenses: (34%)
34%-$2,152-$25,825

Cash Flow


Monthly Yearly
Net operating income:
$3,770 $45,240
Mortgage payments:
-$4,568 -$54,816
Cash flow:
$798 $9,576