206 W Columbus Dr
Tampa, FL 33602 Tampa Heights

Unit A - 4 bed, 3.5 Bath
First Floor - 344 SF
Second Floor - 832 SF
Third Floor - 842 SF
Total : 2,018 SF

Unit B&C - 4 bed, 3.5 Bath
First Floor - 300 SF
Second Floor - 803 SF
Third Floor - 822 SF
Total : 1,925 SF

Unit D - 4 bed, 3.5 Bath
First Floor - 285 SF
Second Floor - 800 SF
Third Floor - 821 SF
Total : 1,906 SF

Build/Sell:
Average sales price last six months - $432 a Sq ft 
(Comparable 210 W Amelia Ave UNIT A, Tampa, FL 33602)
Average Current List Price - $477 a Sq ft

Build/Rent:
Projected Rents:
Unit A - $4,600 -$4,800 conservatively
Unit B/C - $4,500 - $4,600 conservatively
Unit D - $4,500 - $4,600 conservatively

Rent Comps - 210 W Columbus Dr (next door) 
Average rent of $5,378 for a 4 bed 4 bath 2,250 SF units:
https://www.zillow.com/homedetails/210-W-Columbus-Dr-6-Tampa-FL-33602/401886978_zpid/