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

12411 Weatherstone Row Hudson, FL 34667

3 Beds 2 Baths 1,212 sqft Built 1977

$152,000

List Price

$1,160

$1K - $1.3K

Rent Est.

PROPERTY INFO

December 20, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1977
  • Price/Sqft : $125.41
  • 2 Days on Market
  • MLS # : W7828450
  • Updated Date : 12/20/2020 at 00:01
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,212 sqft
  • Baths : 1 full , 1 half
Listing Agent

Future Home Realty

Listing Agent's Description

Come see this Cute 3 bedroom 1 1/2 bath home in sought after Family Friendly Beacon Woods Village. This home features many upgrades completed within the last 5 years include ROOF, ENERGY STAR THERMAL PANE WINDOWS, GARAGE DOOR and OPENER with WIFI and TRANFERABLE WARRANTY, CONVECTION OVEN and MICROWAVE. A NEWLY REMODELED KITCHEN, FRESHLY PAINTED INTERIOR and NEW LAMINATE FLOORING in the living room. Circular Driveway for additional parking for guests. Community SWIMMING POOL, BASKETBALL COURT, FITNESS CENTER, TENNIS COURT and PLAYGROUND. Come see all this home has to offer and make it your FUTURE HOME.

SEE MORE

MARKET HIGHLIGHTS

  • 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: Beacon Woods Village

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220kPrice in $52k238k

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

Neighborhood: Beacon Woods Village

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7011590

* 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
Hudson Elementary School Primary Regular 604 45 1
Hudson Middle School Middle Regular 743 51 3
Fivay High School High Regular 1,320 81 4

Hudson Elementary School

  • Education Level: Primary
  • # of students: 604
  • # of teachers: 45
1
GreatSchools Rating

Hudson Middle School

  • Education Level: Middle
  • # of students: 743
  • # of teachers: 51
3
GreatSchools Rating

Fivay High School

  • Education Level: High
  • # of students: 1,320
  • # of teachers: 81
4
GreatSchools Rating
 

$136,800$167,200$152,000

PURCHASE PRICE

$1,044$1,276$1,160

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,160
EXPENSES Loan Payment -$561
Property Tax -$170
Property Insurance -$107
HOA -$24
Property Management Fees -$129
CASH FLOW
$169

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.

$152,000

PROJECTED PRICE

$1,160

PROJECTED RENT

0.76%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 11.6%
Maintenance Year (1-5) 8.00%
Vacancy 5.25%
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$46,030

INVESTMENT

$46,030

Down Payment
$38,000
Rehab Estimate
$5,750
Closing Costs
$2,280

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 35% down payment or higher enables the proceeds from the asset to cover all costs.

$561

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $38,000
Loan Amount $114,000
See What Happens When You Reinvest Cash Flow

11.5

YEARS SAVED

$30,497

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,160

    LIST RENT
  • $0.96

    LIST RENT PER SQFT
  • $1,200

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$1,050
1$1,0502$1,1603$1,4004$1,4375$1,445
$1,445
RENT COMPS ANALYSIS
  • 12411 Weatherstone Row Hudson, FL 2
    • 3 beds 2 baths ∙ 1,212 Sqft ∙ Built 1977 3 beds 2 baths ∙ 1,212 Sqft ∙ Built 1977
    • Rent
    • Rent Per SQFT
    •  
    • $1,160
    • $0.96
    •  
  • 12022 Chuck Cir Hudson, FL 1
    • 3 beds 1 baths ∙ 1,040 Sqft ∙ Built 1983 3 beds 1 baths ∙ 1,040 Sqft ∙ Built 1983
    LEASED 03/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,050
    • $1.01
    •  
  • 8313 Clover Hill Loop Hudson, FL 3
    • 3 beds 2 baths ∙ 1,366 Sqft ∙ Built 1973 3 beds 2 baths ∙ 1,366 Sqft ∙ Built 1973
    LEASED 07/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $1.02
    •  
  • 13112 Sheridan Dr Hudson, FL 4
    • 3 beds 2 baths ∙ 1,438 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,438 Sqft ∙ Built 1980
    LEASED 05/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,437
    • $1.00
    •  
  • 9036 Seeley Ln Hudson, FL 5
    • 3 beds 1 baths ∙ 1,552 Sqft ∙ Built 1969 3 beds 1 baths ∙ 1,552 Sqft ∙ Built 1969
    LEASED 02/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,445
    • $0.93
    •  
PROPERTY LISTING DETAILS
Terry Schievella
1.727.534.4236
Future Home Realty
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: W7828450
Last Updated: 12/20/2020
BESbswy