REIBH - Deal Flow 2026 - Google Sheets

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S
1	Rental Assets
2	Property Address	City	State	Zip	Bed	Bath	Lot Size	Zoning	Type	Unit Count	Status	Rents	Taxes	Insurance	NOI	Cap Rate	Sales Price	Comments	Dropbox Link
3	Property Address																		Dropbox Link
4
5	3517 E 9th Ave	Tampa	FL	33605	5	3	4,500 sq ft	RM-16	Single Family	1	Rented	$5,200.00	$3,067.00	$1,500.00	$57,833.00	13.61%	$425,000.00	Fully Rehabbed & Rented
6	7920 Marks St	Tampa	FL	33604	4	2	5,000 sq ft	RS-50	Duplex	2	Vacant	$5,600.00	$3,740.64	$1,500.00	$61,959.36	12.91%	$480,000.00
7	10609 Bay Hills Cir	Thonotosassa	FL	33592	4	2	2,200 sq ft	PD	Mobile	1	Rented	$2,200.00	$583.59	$250.00	$25,566.41	11.62%	$220,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/f2p568m4148qaovd82fdi/h?rlkey=hxjb5f0xrju86nmuy6dlbo3u3&dl=0
8	10555 Bay Hills Cir	Thonotosassa	FL	33592	4	2	2,200 sq ft	PD	Mobile	1	Rented	$2,585.00	$1,370.92	$550.00	$29,099.08	11.64%	$250,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/spza53awilfqml9teoy4l/h?rlkey=c7ha40luxp3hoyjcysfge46qn&dl=0
9	10514 Bay Hills Cir	Thonotosassa	FL	33592	5	2	2,200 sq ft	PD	Mobile	1	Rented	$2,968.00	$950.90	$350.00	$34,315.10	11.44%	$300,000.00	Fully Rehabbed & Rented
10	1504 E Poinsettia Ave	Tampa	FL	33612	3	1	9,520 sq ft	RS-50	Duplex	2	Rented	$4,109.00	$3,109.69	$1,300.00	$44,898.31	10.69%	$420,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/lz804qoiiebtmlwqgtdu3/h?rlkey=u49ehsxbrmv882g2ce8hi9biw&dl=0
11	344-346 N Caroline St	Daytona Beach	FL	32114	3	3	27,500 sq ft	MFR-10	Duplex	1	Rented	$1,530.00	$2,306.95	$1,250.00	$14,803.05	6.44%	$230,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/o9sythit3c67orgh3nci2/h?rlkey=2sxkp5pdylycyxs21xwzr68ad&dl=0
12	38313 Tucker Rd	Zephyrhills	FL	33542	6	3	15,246 sq ft	R-MH	Triplex	3	Rented	$3,943.00	$2,362.81	$1,250.00	$43,703.19	10.93%	$400,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/6jwgg1gaudeukjaiyquyq/h?rlkey=u1qv3yukiu5tcvmf4gvii77d0&dl=0
13	404, 406, 408 Jackson St	Wildwood	FL	34785	6	3	5,000 sq ft	MFR-10	Triplex	3	Rented	$2,800.00	$798.57	$550.00	$32,251.43	10.75%	$300,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/ovs7ghxrk6aamga1cesr8/h?rlkey=xgtmvt2q9u4asdk3wymtsqjyw&dl=0
14	1901 E 32nd Ave	Tampa	FL	33610	6	4	6,250 sq ft	RM-16	Duplex	2	Rented	$2,595.00	$3,757.82	$1,500.00	$25,882.18	5.75%	$450,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/dmulcmyo3kteznthnjhrt/h?rlkey=zlfcm1emttvc2o5ah27tshu3x&dl=0
15	8721 N 48th St	Tampa	FL	33617	6	2	5,500 sq ft	MFR-10	Duplex	2	Rented	$4,606.00	$2,002.52	$1,150.00	$52,119.48	11.33%	$460,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/8bths2i6h17ext2s7ybxs/h?rlkey=s3etnkllowgf02oalolvdlsn3&dl=0
16	213 Palmetto Ave NE	Winter Haven	FL	33881	6	2	5,662 sq ft	MFR-10	Duplex	2	Rented	$3,150.00	$2,088.41	$1,000.00	$34,711.59	9.26%	$375,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/e3xw26yfrc78ge1293821/h?rlkey=ri1ad1h9t6fae7p4qd7tm852q&dl=0
17	926 Buccaneer Dr	Lakeland	FL	33801	6	2	5,500 sq fr	MFR-10	Duplex	2	Rented	$3,042.00	$3,320.49	$1,250.00	$31,933.51	10.47%	$305,000.00	Fully Rehabbed & Rented	https://www.dropbox.com/scl/fo/0w844ghwys3tz6m7pq82c/h?rlkey=i2l0dfpqxwm35j5bsgsyxi3m7&dl=0
18	801 E Saint Clair St	Tampa	FL	33602	10	4	10,384 sq ft	RS-50	Triplex	3	Rented	$9,527.00	$4,305.00	$1,750.00	$108,269.00	12.74%	$850,000.00	Fully Rehabbed & Rented + Buidable lot potential	https://www.dropbox.com/scl/fo/0wpkb8uoijyhaee7x33gr/h?rlkey=rw5m14tx6m78n3ljfoheq6djk&dl=0
19	4507 E Giddens Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$2,536.00	$2,296.52	$1,850.00	$26,285.48	7.54%	$348,500.00	Fully Rehabbed & Rented
20	4509 E Gidden Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$1,850.00	$2,283.68	$1,850.00	$18,066.32	5.18%	$348,500.00	Fully Rehabbed & Rented
21	4511 E Gidden Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$1,725.00	$2,283.68	$1,850.00	$16,566.32	4.75%	$348,500.00	Fully Rehabbed & Rented
22	4513 E Gidden Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$1,750.00	$2,283.68	$1,850.00	$16,866.32	4.84%	$348,500.00	Fully Rehabbed & Rented
23	4515 E Gidden Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$1,750.00	$2,296.52	$1,850.00	$16,853.48	4.84%	$348,500.00	Fully Rehabbed & Rented
24	4517 E Gidden Ave	Tampa	FL	33610	4	2	5,000 sq ft	RM-16	Duplex	2	Rented	$1,524.00	$2,365.99	$1,850.00	$14,072.01	4.04%	$348,500.00	Fully Rehabbed & Rented
25	2512 W Chestnut St	Tampa	FL	33607	3	2	2,614 sqft	RM-16	Townhome	1	Vacant	$3,500.00	$824.19	$1,250.00	$39,925.81	6.65%	$600,000.00	New Construction built 2024
26	2514 W Chestnut St	Tampa	FL	33607	3	2	2,585 sq ft	RM-16	Townhome	1	Vacant	$3,500.00	$824.19	$1,250.00	$39,925.81	6.65%	$600,000.00	New Construction built 2024
27
28
29										40							$8,756,000.00
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100