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
1541 Tawnyberry Ct 
Trinity, FL
34655
4 Beds 3 Baths 2,677 sqft
Built 2002
INVESTimate
$397,500
List Price
$111,088
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2002
- Price/Sqft : $148.49
- 2 Days on Market
- MLS # : W7826001
- Updated Date : 08/26/2020 at 02:31
CONSTRUCTION
- Beds : 4
- Floor Size : 2,677 sqft
- Baths : 3 full
Listing Agent
Re/max Advantage Realty
Listing Agent's Description
COME HOME TO THIS IMMACULATE LUXURY EXECUTIVE STYLE HOME LOCATED IN THE HEART OF TRINITY!!! THIS 4 BEDROOM (WITH SEPARATE HOME OFFICE) 3 BATH, POOL HOME HAS BEEN METICULOUSLY CARED FOR AND OFFERS AN AMAZING FLOOR PLAN WITH COMPLETE PRIVACY SITUATED ON A CONSERVATION LOT. THE EXTERIOR OF THIS HOME HAS TREMENDOUS CURB APPEAL WITH THE NEUTRAL COLORS AND STONE ACCENTS COMPLIMENTED BY PROFESSIONAL LANDSCAPING. AS YOU ENTER THIS HOME YOU CAN SEE AND FEEL THE QUALITY WITH THE HIGH END TRAY CEILING ENTRY AND OPEN LAYOUT WITH YOUR HOME OFFICE ON THE RIGHT OF THE ENTRY, A SEPARATE SITTING ROOM, AND FORMAL DINING ROOM. THE TRUE GEM OF THIS HOME IS THE FAMILY ROOM WITH CATHEDRAL CEILINGS , A CUSTOM FIREPLACE, AND AN OPEN LAYOUT PERFECT FOR LARGE GATHERINGS WITH FRIENDS AND FAMILY. YOUR KITCHEN HAS ALL OF THE COUNTER AND CABINET SPACE YOU COULD POSSIBLY NEED AND WITH ALL STAINLESS APPLIANCES AND A GAS STOVE...THIS IS PERFECT FOR THE CHEF IN THE FMAILY. THE BEDROOM ACCOMODATIONS ARE PERFECT FOR ALL FAMILIES WITH THE OPTION OF USING ONE OF THE BEDROOMS AS AN IN LAW SUITE WITH A PRIVATE BATHROOM AS WELL AS THE TWO ADDITIONAL BEDROOMS ON THE OTHER WING OF THE HOME AND THE MASTER OFFERS COMPLETE PRIVACY AS WELL. ALL OF THE ROOMS ARE WELL SIZED AND OFFER PLENTY OF NATURAL LIGHT. WNJOY THE VERY BEST OF FLORIDA LIVING WITH YOUR PRIVATE POOL THAT OFFERS A COVERED PATIO AS WELL AS A BRICK PAVER SUN DECK TO ENJOY SUN BATHING OR A PERFECT SETTING FOR A BBQ!! THIS HOME IS TRULY A FANTASTIC FIND SO MAKE YOUR APPOINTMENT TODAY!!!
SEE MORE
- 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: Thousand Oaks
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Thousand Oaks
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,310 |
| EXPENSES | Loan Payment | -$1,467 |
| Property Tax | -$450 | |
| Property Insurance | -$192 | |
| HOA | -$23 | |
| Property Management Fees | -$80 | |
|
CASH FLOW
$98
|
||
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.
$397,500
PROJECTED PRICE
$2,310
PROJECTED RENT
0.58%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.27% |
| Appreciation Year (1-5) | 6.05% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 5.26% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$111,088
LOAN DETAILS
$1,467
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $99,375 |
| Loan Amount | $298,125 |
7.67
YEARS SAVED
$46,465
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,310
LIST RENT -
$0.86
LIST RENT PER SQFT
-
$2,322
COMP ESTIMATED VALUE -
$0.87
COMP AVG. RENT PER SQFT
Comps Range
-
1541 Tawnyberry Ct Trinity, 4
- 4 beds 3 baths ∙ 2,677 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,677 Sqft ∙ Built 2002
- Rent
- Rent Per SQFT
- $2,310
- $0.86
-
1609 Kish Blvd Trinity, 1
- 4 beds 3 baths ∙ 2,393 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,393 Sqft ∙ Built 2004
LEASED 02/25/19- Rent
- Rent Per SQFT
- $1,975
- $0.83
-
8551 Fenholloway Ct Trinity, 2
- 4 beds 3 baths ∙ 2,396 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,396 Sqft ∙ Built 2004
LEASED 05/08/20- Rent
- Rent Per SQFT
- $2,201
- $0.92
-
1519 Swamp Rose Ln Trinity, 3
- 4 beds 4 baths ∙ 2,890 Sqft ∙ Built 2004 4 beds 4 baths ∙ 2,890 Sqft ∙ Built 2004
LEASED 11/11/19- Rent
- Rent Per SQFT
- $2,295
- $0.79
-
1220 Maravista Dr Trinity, 5
- 5 beds 3 baths ∙ 2,653 Sqft ∙ Built 1998 5 beds 3 baths ∙ 2,653 Sqft ∙ Built 1998
LEASED 07/15/19- Rent
- Rent Per SQFT
- $2,475
- $0.93
PROPERTY LISTING DETAILS
1.727.415.0922
Re/max Advantage Realty
1.866.250.5610
RentVest Florida
CQ1057457
MLS #: W7826001
Last Updated: 08/26/2020
