🏗️ Tampa Teardown and Rebuild Infill

  • $255,000
W Napoleon Ave, Tampa, FL 33611

Overview

  • Land, Single Family
  • Property Type
  • tbd
  • Bedroom
  • tbd
  • Bathroom
  • tbd
  • New Build
  • Estimated Rehab Cost
  • $1,100,000 to $1,250,000 +/-
  • Estimated ARV
  • Hillsborough
  • County

Description

This vacant 3-bedroom, 1-bath concrete-block house has 891 square feet on an RS-60 parcel with no HOA. The best exit strategy here is to tear down and build new.  It’s a great established neighborhood with lots of new construction.   Our recommended replacement is a two-story home of approximately 2,800 to 3,100 square feet with 4 bedrooms, 3.5 bathrooms, and a 2-car garage. The property is in Flood Zone AE with a mapped base flood elevation of 10 feet, so you will need to build accordingly.

Comparable Sales

  1. 3307 W Van Buren Dr is 0.13 miles away and sold June 2026 for $1,230,000. This completed new construction home has 4 bedrooms, 3.5 bathrooms, 2,920 square feet, a 9,240-square-foot lot, no pool, and an attached 3-car garage. Its living area is the closest match to the recommended build, while its lot and garage are larger.
  2. 2923 W Elrod Ave is 0.43 miles away and sold August 2026 for $1,147,000. This completed new construction home has 5 bedrooms, 4 bathrooms, 3,359 square feet, a 7,480-square-foot lot, no pool, and an attached 2-car garage. Its lot and parking are close matches, but the home is larger and has an extra bedroom and bathroom.
  3. 3301 W Iowa Ave is 0.66 miles away and sold June 2026 for $1,110,000. This completed new construction home has 4 bedrooms, 3.5 bathrooms, 3,231 square feet, a 7,405-square-foot lot, no pool, and an attached 2-car garage. Its lot, bedroom count, bathroom count, and garage closely match the recommended product, with a larger living area.
  4. 2919 W Elrod Ave is 0.43 miles away and sold July 2026 for $1,399,000. This completed new construction home has 4 bedrooms, 3.5 bathrooms, 3,467 square feet, a 7,480-square-foot lot, no pool, and an attached 3-car garage. Its larger size, higher finish level, and 3-car garage make it an upper bracket.

ARV & Rental Analysis

Estimated ARV: $1,100,000 to $1,250,000 +/-

Estimated Rent: $6,250 to $7,000 per month +/-

Details

  • Price: $255,000
  • Property Size (Sq. ft.): tbd
  • Land Area (Acres): 0.17
  • Bedroom: tbd
  • Bathroom: tbd
  • Year Built: tbd
  • Property Type: Land, Single Family
  • Property Status: Buildable Lot
  • County: Hillsborough
  • Estimated ARV: $1,100,000 to $1,250,000 +/-
  • Estimated Rehab Cost: New Build
  • Estimated Monthly Rent: $6,250 to $7,000 per month +/-
  • Yearly Taxes: tbd
  • HOA Monthly Cost: $0
  • City Tampa
  • State Florida

Similar Listings

Mortgage Calculator

Monthly
  • Principal & Interest
  • Property Tax
  • Home Insurance
  • PMI
$
$
%
$
$
$
Wholesalers/Realtors - Please add your commission on top. ***DO NOT “daisy chain” or re-market any property contained in this email without consent. Optimal Offers is a principle in all assets that we market for sale and will vigorously defend our position in a court of law.***

Compare listings

Compare
EdC
  • EdC
Skip to content