Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1972
- Price/Sqft : $190.16
- 6 Days on Market
- MLS # : U8110467
- Updated Date : 01/22/2021 at 13:09
CONSTRUCTION
- Beds : 4
- Floor Size : 1,759 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Residential
Listing Agent's Description
Don't miss this lovely ,fully renovated 4 bedrooms, 2 baths,1 car garage over 1780 heated sqft in a perfect Mid County area with plenty of room for your family to spread out.Located just steps away to the fabulous & the most desirable Walsingham Park ,2 min of great outdoor shopping centers (Largo Mall & Seminole City Center) 7 min from Gulf beaches & 20 min from Tampa Airport, this place with all the upgrades is a true piece of paradise. You will be impressed when entering through charming front porch with porcelain tile to the open concept floor plan with a new modern kitchen installed & permitted from Lowe's w/ extra cabinets-soft grips), high quality granite countertops with SS energy efficient appliances( Samsung/Whirlpool)with natural-stoned backslash for a modern finished look. Enjoy many upgrades such as remodeled 2 bathrooms, new electric and tankless water heater ,new ceramic tile floors installed, low energy-efficient windows, Led lights, ceiling fans,blinds, plumbing, washer/dryer convey ,electrical, freshly paint, solar security cameras,attic was professionally cleaned and R- 38 insulation (against moisture & insects was performed 3 years ago) Roof & HVAC ( 7 years old) is well maintained,routinely service and is on excellent working condition.This house has low utilities bills( water/trash/sewer $ 65 per month & Electric bill $100-$ 150 on summer time, Homeowner insurance $ 1700 per year).NO FLOOD INSURANCE required. Master bedroom suites is double size with vaulted ceilings ,spacious and opened through hurricane rated sliding door to the private deck on the beautiful covered deck surrounded by huge fenced backyard with high quality St. Augustine grass for the full enjoyment & family entertainment. Split bedrooms floor plans are excellent for privacy.All the 3 bedrooms have big and customized closets for more storages.Survey and floor plan available! Zoned for award winning SCHOOLS Osceola Middle & Seminole High, this move in ready home is 4 miles of intercoastal and less than 3 miles from Lake Seminole. Centrally located to Walsingham County Park you will love all the amenities such as :boat ramp,fishing platform & fitness center,playground, dog park,picnic shelters ,6 mile trail all with No HOA fees .Buyers must verify all the measurements! Bring all the offers!All financing available!Call your Realtor today to set up an appointment! A must see !!!
SEE MORE
- Tampa's economy is worth over $156 billion in Gross Metro Product and projected to grow to $165 billion in 2019 (USMayors.org, 2018)
- Headquarters to several Fortune 1000 companies: Publix Super Markets, Tech Data, Jabil Circuit, WellCare Health Plans, Raymond James Financial, Bloomin’ Brands, HSN, and TECO Energy (Fortune, 2018)
- #8 in America's Fastest Growing Cities (Forbes, 2018)
- Tampa metro employment growth is at 2.6% and predicted to grow at 2.1% in 2019 (USMayors.org, 2018)
- One of the best cost-friendly American cities to do business (KPMG)
- Tampa metro contributes to 15.4% of Florida state economy i.e. Gross State Product (USMayors.org, 2018)
- #2 in Homebuilding Prospects #10 in Overall Real Estate Prospects (Emerging Trends in Real Estate 2019, PWC)
- 2nd Best City for Young Entrepreneurs (Forbes)
- Florida state ranks 4th most favorable in the country in State Business Tax Climate Index (Tax Foundation, 2019). Tampa inherits the rank being part of Florida.
PRICE & RENT TRENDS
Neighborhood: Walsingham Heights
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Walsingham Heights
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,920 |
| EXPENSES | Loan Payment | -$1,162 |
| Property Tax | -$407 | |
| Property Insurance | -$139 | |
| Property Management Fees | -$129 | |
|
CASH FLOW
$83
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 13% of earned rent to cover both maintenance and periods of vacancy.
$334,500
PROJECTED PRICE
$1,920
PROJECTED RENT
0.57%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.13% |
| Appreciation Year (1-5) | 5.2% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.27% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$94,393
LOAN DETAILS
$1,162
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $83,625 |
| Loan Amount | $250,875 |
7.58
YEARS SAVED
$32,063
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,920
LIST RENT -
$1.09
LIST RENT PER SQFT
-
$2,080
COMP ESTIMATED VALUE -
$1.18
COMP AVG. RENT PER SQFT
Comps Range
-
11374 126th Ave Largo, FL 3
- 4 beds 2 baths ∙ 1,759 Sqft ∙ Built 1972 4 beds 2 baths ∙ 1,759 Sqft ∙ Built 1972
- Rent
- Rent Per SQFT
- $1,920
- $1.09
-
12217 104th Ln Largo, FL 1
- 3 beds 2 baths ∙ 1,535 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,535 Sqft ∙ Built 1977
LEASED 06/11/20- Rent
- Rent Per SQFT
- $1,650
- $1.07
-
11320 111th Ave Seminole, FL 2
- 3 beds 2 baths ∙ 1,566 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,566 Sqft ∙ Built 1957
LEASED 07/22/20- Rent
- Rent Per SQFT
- $1,750
- $1.12
-
11783 112th Ave Seminole, FL 4
- 3 beds 2 baths ∙ 1,664 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,664 Sqft ∙ Built 1979
LEASED 01/06/21- Rent
- Rent Per SQFT
- $2,000
- $1.20
-
11440 130th Ave Largo, FL 5
- 3 beds 2 baths ∙ 1,636 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,636 Sqft ∙ Built 1972
LEASED 07/24/20- Rent
- Rent Per SQFT
- $2,200
- $1.34
PROPERTY LISTING DETAILS
1.727.678.6674
Coldwell Banker Residential
1.866.250.5610
RentVest Florida
CQ1057457
MLS #: U8110467
Last Updated: 01/22/2021
