Log In/Sign Up
Your email has been sent.
3921 State St 1,831 SF Specialty Building Offered at $1,055,602 CAD at a 6.63% Cap Rate in Tampa, FL 33609
INVESTMENT HIGHLIGHTS
- block construction completed in 2023
- duplex with two 2 bed, 2 bath units
- stainless steel appliance package
- fully fenced private yard
- in unit washer and dryer in each unit
- highly desirable South Tampa location
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$79,170
|
$43.24
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$79,170
|
$43.24
|
| Taxes |
$7,359
|
$4.02
|
| Operating Expenses |
$1,806
|
$0.99
|
| Total Expenses |
$9,164
|
$5.01
|
| Net Operating Income |
$70,006
|
$38.23
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $79,170 |
| Annual Per SF | $43.24 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $79,170 |
| Annual Per SF | $43.24 |
| Taxes (CAD) | |
|---|---|
| Annual | $7,359 |
| Annual Per SF | $4.02 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $1,806 |
| Annual Per SF | $0.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $9,164 |
| Annual Per SF | $5.01 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $70,006 |
| Annual Per SF | $38.23 |
PROPERTY FACTS
| Price | $1,055,602 CAD | Property Subtype | |
| Price Per SF | $576.52 CAD | Building Class | C |
| Sale Type | Investment | Building Size | 1,831 SF |
| Cap Rate | 6.63% | No. Stories | 1 |
| Property Type | Specialty | Year Built | 2023 |
| Price | $1,055,602 CAD |
| Price Per SF | $576.52 CAD |
| Sale Type | Investment |
| Cap Rate | 6.63% |
| Property Type | Specialty |
| Property Subtype | |
| Building Class | C |
| Building Size | 1,831 SF |
| No. Stories | 1 |
| Year Built | 2023 |
AMENITIES
- Air Conditioning
- Fiber Optic Internet
- Smoke Detector
1 1
Walk Score®
Very Walkable (74)
1 of 56
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3921 State St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.