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

14533 Pimberton Dr Hudson, FL 34667

3 Beds 2 Baths 1,937 sqft Built 1997

$269,900

List Price

$1,460

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1997
  • Price/Sqft : $139.34
  • 2 Days on Market
  • MLS # : U8115752
  • Updated Date : 03/13/2021 at 12:06
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,937 sqft
  • Baths : 2 full
Listing Agent

Charles Rutenberg Realty Inc

Listing Agent's Description

THIS ATTRACTIVE HOME IS LIKE A MODEL!! TOTALLY UPDATED GORGEOUS AND METICULOUS IN EVERY WAY!! OPEN BRIGHT FLOOR PLAN WITH ALL THE BOXES CHECKED! BEAUTIFUL KITCHEN OPEN TO THE FAMILY ROOM WITH BREAKFAST BAR AND EAT IN KITCHEN! ALL NEWER APPLIANCES, LAMINATE FLOORING AND TILE THROUGH OUT, PLANTATION SHUTTERS AND PAINT. PRIVATE BACK YARD OVERLOOKS THE GOLF COURSE THAT IS USED FOR WALKING PATHS CURRENTLY! SPACIOUS SCREENED TILED PORCH OPENS ACROSS THE BACK OF THE HOUSE UTILIZING THE PRIVACY OF YOUR BACKYARD ALL YEAR ROUND! VERY QUIET NEIGHBORHOOD LOCATED ON A CULDESAC!

SEE MORE

MARKET HIGHLIGHTS

  • 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.
  • Tampa's economy is worth over $156 billion in Gross Metro Product and projected to grow to $165 billion in 2019 (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Fairway Oaks

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220k240k260kPrice in $55k276k

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

Neighborhood: Fairway Oaks

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
Northwest Elementary School Primary Regular 712 60 4
Hudson Middle School Middle Regular 743 51 3
Hudson High School High Regular 1,267 82 5

Northwest Elementary School

  • Education Level: Primary
  • # of students: 712
  • # of teachers: 60
4
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
 

$242,910$296,890$269,900

PURCHASE PRICE

$1,314$1,606$1,460

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,460
EXPENSES Loan Payment -$937
Property Tax -$303
Property Insurance -$149
HOA -$14
Property Management Fees -$129
CASH FLOW
-$72

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.

$269,900

PROJECTED PRICE

$1,460

PROJECTED RENT

0.54%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 7.3%
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

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$77,274

INVESTMENT

$77,274

Down Payment
$67,475
Rehab Estimate
$5,750
Closing Costs
$4,049

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$937

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $67,475
Loan Amount $202,425
See What Happens When You Reinvest Cash Flow

4.5

YEARS SAVED

$12,029

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,460

    LIST RENT
  • $0.75

    LIST RENT PER SQFT
  • $1,579

    COMP ESTIMATED VALUE
  • $0.82

    COMP AVG. RENT PER SQFT
Comps Range
$1,460
1$1,4602$1,5003$1,5994$1,6955$1,700
$1,700
RENT COMPS ANALYSIS
  • 14533 Pimberton Dr Hudson, FL 1
    • 3 beds 2 baths ∙ 1,937 Sqft ∙ Built 1997 3 beds 2 baths ∙ 1,937 Sqft ∙ Built 1997
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,460
    • $0.75
    •  
  • 9335 Creekside Ct Hudson, FL 2
    • 3 beds 2 baths ∙ 2,005 Sqft ∙ Built 2000 3 beds 2 baths ∙ 2,005 Sqft ∙ Built 2000
    property image
    LEASED 06/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.75
    •  
  • 14547 Potterton Cir Hudson, FL 3
    • 3 beds 2 baths ∙ 1,979 Sqft ∙ Built 2007 3 beds 2 baths ∙ 1,979 Sqft ∙ Built 2007
    property image
    LEASED 01/25/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,599
    • $0.81
    •  
  • 9318 Woodstone Ln Hudson, FL 4
    • 4 beds 2 baths ∙ 1,942 Sqft ∙ Built 1993 4 beds 2 baths ∙ 1,942 Sqft ∙ Built 1993
    property image
    LEASED 09/17/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,695
    • $0.87
    •  
  • 14309 Beauly Cir Hudson, FL 5
    • 3 beds 2 baths ∙ 2,059 Sqft ∙ Built 2006 3 beds 2 baths ∙ 2,059 Sqft ∙ Built 2006
    property image
    LEASED 11/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.83
    •  
PROPERTY LISTING DETAILS
Gail Johnston
1.727.422.5505
Charles Rutenberg Realty Inc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: U8115752
Last Updated: 03/13/2021
BESbswy