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

121 W Anglewood Dr Brandon, FL 33511

3 Beds 2 Baths 1,667 sqft Built 1964

$292,900

List Price

$1,530

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

February 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1964
  • Price/Sqft : $175.70
  • 3 Days on Market
  • MLS # : T3289832
  • Updated Date : 02/13/2021 at 16:31
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,667 sqft
  • Baths : 2 full
Listing Agent

Future Home Realty Inc

Listing Agent's Description

ENJOY YOUR OWN BACK YARD PRIVATE SANCTUARY!! Situated on large, fenced, 1/3-acre corner lot in a perfect, serene, quiet Brandon neighborhood! No HOA Here Folks! Own a business with a desire to park your truck(s) &/or trailer(s) right on your own property? Plenty of room here! Or maybe you own a boat or RV? No need to pay for storage! Enjoy the fenced, gated, shell rock pad/drive measuring 42’ x 21’, complete with water hookup, 20amp & 30amp electric power hookups, and a direct septic waste dump!! Who’s ready for that big family BBQ?!! Check-out this perfect outdoor kitchen/grilling/smokehouse set-up!! 20’ x 12’, sitting on a concrete pad, vinyl sided, shingle roofed, completely screened, and includes electric, lighting, water, ceiling fan, a thermostat-controlled exhaust fan…AND AS A BONUS…seller is leaving the large, mobile BBQ pit smoker as seen in the picture!! Your back yard refuge also provides a 200sf attached covered & screened lanai to relax on, as well as a vinyl sided, shingle roofed nearly 200sf shed! This could be a great workshop area! Or with a little imagination, made into an awesome “man-cave” or “she-shed”!! Lots of mature landscape & even a tree swing, along with numerous fruit trees (lemon/orange/key lime) and the cutest climbing vine trellis across the back path! You should be worry free with the big-ticket mechanical items here, with newer roofing (10/2018), newer a/c (2/2018) and newer vinyl thermal window replacements (4/2017)!! Interior of this well-built home will warm you with its great functional floor plan, gleaming terrazzo flooring and a cozy wood burning fire place! Bring your vision & design skills and make this your new gorgeous place to call home!! Easy To View! Call And Schedule Your Appointment Today!!

SEE MORE

MARKET HIGHLIGHTS

  • #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.
  • 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)

PRICE & RENT TRENDS

Zip Code: 33511

ZipNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240kPrice in $85k256k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 33511

ZipNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600Rent in $8781644

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Kingswood Elementary School Primary Regular 608 51 4
Rodgers Middle School Middle Regular 719 49 3
Brandon High School High Regular 1,864 116 4

Kingswood Elementary School

  • Education Level: Primary
  • # of students: 608
  • # of teachers: 51
4
GreatSchools Rating

Rodgers Middle School

  • Education Level: Middle
  • # of students: 719
  • # of teachers: 49
3
GreatSchools Rating

Brandon High School

  • Education Level: High
  • # of students: 1,864
  • # of teachers: 116
4
GreatSchools Rating
 

$263,610$322,190$292,900

PURCHASE PRICE

$1,377$1,683$1,530

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,530
EXPENSES Loan Payment -$1,017
Property Tax -$373
Property Insurance -$133
Property Management Fees -$129
CASH FLOW
-$122

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.

$292,900

PROJECTED PRICE

$1,530

PROJECTED RENT

0.52%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.13%
Appreciation Year (1-5) 6.9%
Maintenance Year (1-5) 8.00%
Vacancy 5.27%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k$900k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$83,369

INVESTMENT

$83,369

Down Payment
$73,225
Rehab Estimate
$5,750
Closing Costs
$4,394

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$1,017

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $73,225
Loan Amount $219,675
See What Happens When You Reinvest Cash Flow

4.08

YEARS SAVED

$10,881

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,530

    LIST RENT
  • $0.92

    LIST RENT PER SQFT
  • $1,617

    COMP ESTIMATED VALUE
  • $0.97

    COMP AVG. RENT PER SQFT
Comps Range
$1,450
1$1,4502$1,5003$1,5304$1,7755$1,795
$1,795
RENT COMPS ANALYSIS
  • 121 W Anglewood Dr Brandon, FL 3
    • 3 beds 2 baths ∙ 1,667 Sqft ∙ Built 1964 3 beds 2 baths ∙ 1,667 Sqft ∙ Built 1964
    • Rent
    • Rent Per SQFT
    •  
    • $1,530
    • $0.92
    •  
  • 403 Green Arbor Dr Brandon, FL 1
    • 3 beds 2 baths ∙ 1,514 Sqft ∙ Built 1974 3 beds 2 baths ∙ 1,514 Sqft ∙ Built 1974
    LEASED 01/19/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $0.96
    •  
  • 2213 Tanglewood Way Brandon, FL 2
    • 3 beds 2 baths ∙ 1,525 Sqft ∙ Built 1975 3 beds 2 baths ∙ 1,525 Sqft ∙ Built 1975
    LEASED 08/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.98
    •  
  • 226 Van Gogh Cir Brandon, FL 4
    • 4 beds 2 baths ∙ 1,824 Sqft ∙ Built 1972 4 beds 2 baths ∙ 1,824 Sqft ∙ Built 1972
    LEASED 01/05/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,775
    • $0.97
    •  
  • 613 Bama Rd Brandon, FL 5
    • 4 beds 2 baths ∙ 1,856 Sqft ∙ Built 1971 4 beds 2 baths ∙ 1,856 Sqft ∙ Built 1971
    LEASED 09/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,795
    • $0.97
    •  
PROPERTY LISTING DETAILS
Robert King
1.813.731.5758
Future Home Realty Inc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3289832
Last Updated: 02/13/2021
BESbswy