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

12905 Sandburst Ln Hudson, FL 34667

3 Beds 2 Baths 1,368 sqft Built 1980

$225,000

List Price

$1,440

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
July 12, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1980
  • Price/Sqft : $164.47
  • 2 Days on Market
  • MLS # : W7835759
  • Updated Date : 07/13/2021 at 01:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,368 sqft
  • Baths : 2 full
Listing Agent

Exp Realty Llc

Listing Agent's Description

One or more photo(s) has been virtually staged. This new listing is located in Beacon Woods East (BWE), a beautiful deed-restricted subdivision located in Hudson Florida. The home is less than 4 miles to the sandy beach (NO flood insurance required!), and less than a couple miles to a major hospital, library, stores, and restaurants. If you like affordability (LOW HOA fees) and being a bit farther away from the congestion of larger city traffic and noise, you are going to love living here. Clayton Village is a special neighborhood within BWE that has a long history of stability in home values and low turnover of residents. This home has been loved by its owner for over 30 years. You will notice a 90s vibe upon entrance to the home, and you will see great potential within this open floor plan to update things your own way. This home touts incredibly GOOD BONES and tremendous value. It is solid construction with significant upgrades. The roof (2011) has a long life left, the HVAC is new (2021) and includes completely replaced ductwork (value over $8k). There is a new step-in soaking tub with massage jets ($17k). This home features a spacious kitchen and bar that overlooks the dining room, family room, and lanai. There are two giant pantries for kitchen storage! There are high cathedral ceilings and a wood-burning fireplace (never used) with stone hearth. Three large bedrooms are on the other side of the house. The master bedroom features an ensuite bathroom plus nice views of the back yard. The 2nd bedroom features a large walk-in closet, and, like the 3rd bedroom, has lots of natural light. A large 2 car garage has an area for washer/dryer (not included) and features a reverse-osmosis water system. The yard needs a little attention, but this home comes with your own irrigation system for lawn sprinkling and a private well! Finally, enjoy the community’s clubhouse activities, tennis, and large swimming pool. So, if you have been looking for the perfect home in this desirable area of Florida’s West Coast, then you already know the fact – you must act fast or be sad. Good homes in nice neighborhoods get scooped up. Be that person to schedule right away to see this beauty on Sandburst Lane!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • #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)

PRICE & RENT TRENDS

Neighborhood: Clayton

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220kPrice in $55k238k

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

Neighborhood: Clayton

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7391590

* 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
 

$202,500$247,500$225,000

PURCHASE PRICE

$1,296$1,584$1,440

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,440
EXPENSES Loan Payment -$782
Property Tax -$252
Property Insurance -$116
HOA -$24
Property Management Fees -$129
CASH FLOW
$137

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.

$225,000

PROJECTED PRICE

$1,440

PROJECTED RENT

0.64%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 8.1%
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$800k$900k

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$65,375

INVESTMENT

$65,375

Down Payment
$56,250
Rehab Estimate
$5,750
Closing Costs
$3,375

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 40% down payment or higher enables the proceeds from the asset to cover all costs.

$782

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $56,250
Loan Amount $168,750
See What Happens When You Reinvest Cash Flow

9.25

YEARS SAVED

$28,234

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,440

    LIST RENT
  • $1.05

    LIST RENT PER SQFT
  • $1,354

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$1,195
1$1,1952$1,4003$1,4374$1,4405$1,445
$1,445
RENT COMPS ANALYSIS
  • 12905 Sandburst Ln Hudson, FL 4
    • 3 beds 2 baths ∙ 1,368 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,368 Sqft ∙ Built 1980
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,440
    • $1.05
    •  
  • 12401 Gunstock Ln Hudson, FL 1
    • 3 beds 1 baths ∙ 1,184 Sqft ∙ Built 1976 3 beds 1 baths ∙ 1,184 Sqft ∙ Built 1976
    property image
    LEASED 03/15/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,195
    • $1.01
    •  
  • 8313 Clover Hill Loop Hudson, FL 2
    • 3 beds 2 baths ∙ 1,366 Sqft ∙ Built 1973 3 beds 2 baths ∙ 1,366 Sqft ∙ Built 1973
    property image
    LEASED 07/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $1.02
    •  
  • 13112 Sheridan Dr Hudson, FL 3
    • 3 beds 2 baths ∙ 1,438 Sqft ∙ Built 1980 3 beds 2 baths ∙ 1,438 Sqft ∙ Built 1980
    property image
    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
    property image
    LEASED 02/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,445
    • $0.93
    •  
PROPERTY LISTING DETAILS
Doreen Lewis
1.727.271.0725
Exp Realty Llc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: W7835759
Last Updated: 07/13/2021
BESbswy