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

1211 Tulipwood Dr Seffner, FL 33584

3 Beds 2 Baths 1,100 sqft Built 1979

$199,000

List Price

$1,260

$1.1K - $1.4K

Rent Est.

PROPERTY INFO

December 21, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1979
  • Price/Sqft : $180.91
  • 7 Days on Market
  • MLS # : T3281070
  • Updated Date : 12/21/2020 at 12:31
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,100 sqft
  • Baths : 2 full
Listing Agent

Fathom Realty Fl Llc

Listing Agent's Description

Easy access to interstate, close to shopping and gas. Adorable 3/2 in a non HOA neighborhood. The backyard is fenced so bring the fur babies. Enjoy time outside on your screened patio. French doors, tile throughout and updated bathrooms. Act fast to make it yours!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • #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)

PRICE & RENT TRENDS

Neighborhood: Seffner Community Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220kPrice in $85k238k

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

Neighborhood: Seffner Community Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8541590

* 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
Mango Elementary School Primary Regular 849 62 2
Burnett Middle School Middle Regular 869 62 3
Armwood High School High Regular 1,809 104 3

Mango Elementary School

  • Education Level: Primary
  • # of students: 849
  • # of teachers: 62
2
GreatSchools Rating

Burnett Middle School

  • Education Level: Middle
  • # of students: 869
  • # of teachers: 62
3
GreatSchools Rating

Armwood High School

  • Education Level: High
  • # of students: 1,809
  • # of teachers: 104
3
GreatSchools Rating
 

$179,100$218,900$199,000

PURCHASE PRICE

$1,134$1,386$1,260

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,260
EXPENSES Loan Payment -$734
Property Tax -$254
Property Insurance -$100
Property Management Fees -$129
CASH FLOW
$43

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.

$199,000

PROJECTED PRICE

$1,260

PROJECTED RENT

0.63%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.13%
Appreciation Year (1-5) 7.3%
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$100k$200k$300k$400k$500k$600k$700k

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$58,485

INVESTMENT

$58,485

Down Payment
$49,750
Rehab Estimate
$5,750
Closing Costs
$2,985

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$734

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $49,750
Loan Amount $149,250
See What Happens When You Reinvest Cash Flow

7.58

YEARS SAVED

$22,248

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,260

    LIST RENT
  • $1.15

    LIST RENT PER SQFT
  • $1,254

    COMP ESTIMATED VALUE
  • $1.14

    COMP AVG. RENT PER SQFT
Comps Range
$1,260
1$1,2602$1,2993$1,3504$1,5655$1,625
$1,625
RENT COMPS ANALYSIS
  • 1211 Tulipwood Dr Seffner, FL 1
    • 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1979
    • Rent
    • Rent Per SQFT
    •  
    • $1,260
    • $1.15
    •  
  • 1010 Melrose St Seffner, FL 2
    • 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1968 3 beds 2 baths ∙ 1,100 Sqft ∙ Built 1968
    LEASED 01/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,299
    • $1.18
    •  
  • 5208 Burr Pl Seffner, FL 3
    • 3 beds 2 baths ∙ 1,192 Sqft ∙ Built 1983 3 beds 2 baths ∙ 1,192 Sqft ∙ Built 1983
    LEASED 01/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $1.13
    •  
  • 1507 Crossridge Dr Brandon, FL 4
    • 3 beds 2 baths ∙ 1,430 Sqft ∙ Built 1986 3 beds 2 baths ∙ 1,430 Sqft ∙ Built 1986
    LEASED 08/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,565
    • $1.09
    •  
  • 1101 Melrose St Seffner, FL 5
    • 3 beds 2 baths ∙ 1,400 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,400 Sqft ∙ Built 1980
    LEASED 06/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,625
    • $1.16
    •  
PROPERTY LISTING DETAILS
Rhonda Ryals
1.813.368.6759
Fathom Realty Fl Llc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3281070
Last Updated: 12/21/2020
BESbswy