Duplex with Two 2-Bed
3602 N 54TH Street Tampa, FL 33619
For Sale
Under Contract
$290,000
MULTI_FAMILY - TAMPA, FL
Property Size2,000 SF
Lot Size0.13 Acres
Price / SF$145
Days on Market35
Property Features for 3602 N 54TH Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Zoning
- RM-16
- Bedrooms
- 4
- Bathrooms
- 4
- Rooms
- Bathroom 1, Bedroom 3, Bedroom 4, Bedroom 2, Bedroom 1, Bathroom 3, Bathroom 4, Bathroom 2
- Pets allowed
- Yes
- Exterior features
- Fence
- Fencing
- Fenced
- Appliances
- Microwave, Refrigerator
- Standard status
- Active Under Contract
- APN
- A-10-29-19-4BX-000013-00012.0
- Size
- 2,000 SF
- Lot size
- 0.13 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- GRANT PARK LOT 12 & E 1/2 OF CLOSED ALLEY ABUTTING ON W BLOCK 13
- Tax Annual Amount
- 3979
Utilities
- Sewer type
- Public Sewer
- Heating system
- Electric (Heating)
- Cooling system
- Central Air
- Water source
- Public
Building Details
- Year built
- 1985
- Number of units
- 2
- Flooring type
- Carpet, Tile, Concrete
- Building materials
- Block, Concrete
- Roof type
- Metal
Listing Agency:
KELLER WILLIAMS REALTY- PALM HARBOR
(727) 772-0772
Listed By:
Jona Gamboa · License #3605910
(801) 835-9272
Added: Jun 22
Changed: Jul 21
Last Checked: Jul 26 at 3:06AM
MLS# TB8520824
Copyright © 2026 Stellar MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This duplex was built in 1985 and is configured as two separate 2-bedroom, 1.5-bath units. The property totals approximately 2,000 heated square feet and includes central air conditioning. Interior finishes include tile, carpet, and concrete flooring, and the home is served by public water and sewer. The exterior includes a metal roof, and parking is assigned.
Located in Tampa, Florida in zoning RM-16, the property is described as having convenient access to major roadways and nearby shopping, dining, parks, and schools.
Each unit is laid out as a two-bedroom residence, providing a straightforward duplex structure for a residential income profile.
Located in Tampa, Florida in zoning RM-16, the property is described as having convenient access to major roadways and nearby shopping, dining, parks, and schools.
Each unit is laid out as a two-bedroom residence, providing a straightforward duplex structure for a residential income profile.
Key Highlights
- Duplex with approximately 2,000 heated SF and two 2‑bedroom, 1.5‑bath units
- Built in 1985 with central air conditioning
- Metal roof, block and concrete construction, and fenced exterior
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $35.8k | $17.88 |
| − Vacancy | −$2.4k | −$1.21 |
| EGI | $33.3k | $16.67 |
| − OpEx | −$10.0k | −$5.00 |
| NOI | $23.3k | $11.67 |
2,000 SF · lease $17.88/SF/yr · vacancy 6.74% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$333.5K
$291.8K – $389.1K
NOI $23,345 @ 7.0% cap · market cap 8.05%
Second Best
Apartment 5plus
$310.1K
$271.3K – $361.8K
NOI $21,705 @ 7.0% cap · market cap 7.48%
Theoretical Best
Office A
$465.9K
$407.7K – $543.6K
NOI $32,616 @ 7.0% cap · market cap 11.25%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - Built in 1985, this duplex includes two 2-bedroom, 1.5-bath units with assigned parking and central air.
Where is this duplex located?
The property is located at 3602 N 54TH Street Tampa, FL.
What is the asking price?
The asking price for this property is $290,000.
What are key features of this property?
This property features: Duplex with approximately 2,000 heated SF and two 2‑bedroom, 1.5‑bath units; Built in 1985 with central air conditioning; Metal roof, block and concrete construction, and fenced exterior
