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

14334 Teasdale Ave Hudson, FL 34667

4 Beds 3 Baths 2,235 sqft Built 1992

$260,000

List Price

$1,650

$1.5K - $1.8K

Rent Est.

PROPERTY INFO

FACTS
  • Single Family
  • Built In 1992
  • Price/Sqft : $116.33
  • 21 Days on Market
  • MLS # : W7828063
  • Updated Date : 11/20/2020 at 13:01
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,235 sqft
  • Baths : 2 full , 1 half
Listing Agent

Aqua Seas Realty Inc

Listing Agent's Description

Stunning 4 bedroom 2.5 bath home, New Landscaping in both front and back, entire interior has been freshly painted, with shadow boxes in the formal living room and dining room. new laminate floors in Living Room, Formal Dining Room and Kitchen. Tastefully decorated with Plantation Shutters, a wood burning fireplace with cathedral ceilings. Kitchen has a new island with breakfast bar, new sink, faucet and dishwasher. Beautiful Large Lanai with vinyl windows so you can enjoy lounging and looking at the tastefully landscaped yard in any weather conditions. Sliding glass doors open from the family room and the master bedroom. The garage has a privacy screened sliding door and has a newly painted floor. The community features a pool , club house, fitness center and tennis courts. HOA includes lawn maintenance and pesticide, cable and internet. This home is move in ready. Must see too appreciate its beauty. Buyer to verify room measurements. Drapes in Master bedroom and Columns in Dining Room do not convey.

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: The Estates of Beacon Woods Golf and Country Club

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220k240k260k280kPrice in $55k295k

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

Neighborhood: The Estates of Beacon Woods Golf and Country Club

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
Hudson High School High Regular 1,267 82 5

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

Hudson High School

  • Education Level: High
  • # of students: 1,267
  • # of teachers: 82
5
GreatSchools Rating
 

$234,000$286,000$260,000

PURCHASE PRICE

$1,485$1,815$1,650

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,650
EXPENSES Loan Payment -$959
Property Tax -$292
Property Insurance -$166
HOA -$143
Property Management Fees -$80
CASH FLOW
$10

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.

$260,000

PROJECTED PRICE

$1,650

PROJECTED RENT

0.63%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 7.2%
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$200k$400k$600k$800k

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$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$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$74,650

INVESTMENT

$74,650

Down Payment
$65,000
Rehab Estimate
$5,750
Closing Costs
$3,900

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$959

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $65,000
Loan Amount $195,000
See What Happens When You Reinvest Cash Flow

5.67

YEARS SAVED

$19,786

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,650

    LIST RENT
  • $0.74

    LIST RENT PER SQFT
  • $1,738

    COMP ESTIMATED VALUE
  • $0.78

    COMP AVG. RENT PER SQFT
Comps Range
$1,500
1$1,5002$1,5503$1,6454$1,6505$1,700
$1,700
RENT COMPS ANALYSIS
  • 14334 Teasdale Ave Hudson, FL 4
    • 4 beds 3 baths ∙ 2,235 Sqft ∙ Built 1992 4 beds 3 baths ∙ 2,235 Sqft ∙ Built 1992
    • Rent
    • Rent Per SQFT
    •  
    • $1,650
    • $0.74
    •  
  • 8237 Coral Creek Loop Hudson, FL 1
    • 3 beds 2 baths ∙ 1,994 Sqft ∙ Built 1993 3 beds 2 baths ∙ 1,994 Sqft ∙ Built 1993
    LEASED 06/11/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.75
    •  
  • 8712 Ashbury Dr Hudson, FL 2
    • 3 beds 2 baths ∙ 1,968 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,968 Sqft ∙ Built 1990
    LEASED 05/28/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.79
    •  
  • 13624 Morning Ct Hudson, FL 3
    • 4 beds 3 baths ∙ 2,230 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,230 Sqft ∙ Built 2001
    LEASED 02/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,645
    • $0.74
    •  
  • 14309 Beauly Cir Hudson, FL 5
    • 3 beds 2 baths ∙ 2,059 Sqft ∙ Built 2006 3 beds 2 baths ∙ 2,059 Sqft ∙ Built 2006
    LEASED 10/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.83
    •  
PROPERTY LISTING DETAILS
Patrina Coger
1.727.809.1994
Aqua Seas Realty Inc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: W7828063
Last Updated: 11/20/2020
BESbswy