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

15718 Signature Dr Winter Garden, FL 34787

3 Beds 2 Baths 1,920 sqft Built 2011

INVESTimate

$324,900

List Price

$1,920

$1,728 - $2,112

Rent Est.

$341,470  ( +5.10%)   1 YR EST. FORECAST

PROPERTY INFO

August 25, 2020 RECENTLY ADDED
FACTS
  • Built In 2011
  • Price/Sqft : $169.22
  • 2 Days on Market
  • MLS # : O5887581
  • Updated Date : 08/26/2020 at 01:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,920 sqft
  • Baths : 2 full
Listing Agent

Prestige Property Shop Llc

Listing Agent's Description

Beautiful One-Story 3-bedroom, 2-bath Home with 2-car garage. This open concept kitchen features granite countertops, stainless appliances and tile floors. The formal living room features laminate flooring and plenty of natural light. Spacious Master suite with laminated floors and a tiled Master bathroom. Other Master Suite Features include: separate tub and shower, double sinks, 2 closets and more. The screened rear patio with large white vinyl fenced backyard. Community HOA features included: cable, internet, along with 2 community pools, fitness center, tennis and basketball courts, water skiing, jet skiing and fishing access to Lake Speer. Just minutes to the Winter Garden Village, attractions, major roads, schools and shopping. Come home to New Independence

SEE MORE

MARKET HIGHLIGHTS

  • Orlando metro employment growth is at 3.5% and predicted to grow at 2.5% in 2019 (USMayors.org, 2018)
  • Orlando metro contributes to 13.8% of Florida state economy i.e. Gross State Product (USMayors.org, 2018)
  • Orlando metro has 64.8% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
  • Orlando ranks 7th in U.S. for economic growth (Milken Instutute/ Orlando Sentinel, 2018)
  • Major employers in Orlando market: Walt Disney World Resort; Advent Health; Universal Orlando Resort; Orange County Public Schools; University of Central Florida; Lockheed Martin; and Darden Restaurants.
  • Space coast area has attracted $1.4 billion in capital investments over the past 6-years and generated 1,800 new jobs in 2017 (WSJ, 2017)
  • Florida state ranks 4th most favorable in the country in State Business Tax Climate Index (Tax Foundation, 2019). Orlando inherits the same rank being part of Florida.
  • Orlando metro's economy is worth $141 billion in Gross Metro Product and projected to grow to $149 billion in 2019 (USMayors.org, 2018)
  • Together Walt Disney World Resort and Universal Orlando Resort employ 96,000 people and drive tourism (Orlando Economic Partnership)

PRICE & RENT TRENDS

Neighborhood: Signature Lakes

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340k360k380k400kPrice in $110k418k

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

Neighborhood: Signature Lakes

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21100120013001400150016001700180019002000210022002300Rent in $10292320

* 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
Cornerstone Charter Academy K-8 Primary Charter 933 52 7
Cornerstone Charter Academy K-8 Middle Charter 933 52 7
Cornerstone Charter Academy High School High Charter 372 21 7

Cornerstone Charter Academy K-8

  • Education Level: Primary
  • # of students: 933
  • # of teachers: 52
7
GreatSchools Rating

Cornerstone Charter Academy K-8

  • Education Level: Middle
  • # of students: 933
  • # of teachers: 52
7
GreatSchools Rating

Cornerstone Charter Academy High School

  • Education Level: High
  • # of students: 372
  • # of teachers: 21
7
GreatSchools Rating
 

$292,410$357,390$324,900

PURCHASE PRICE

$1,728$2,112$1,920

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,920
EXPENSES Loan Payment -$1,199
Property Tax -$380
Property Insurance -$151
HOA -$167
Property Management Fees -$173
CASH FLOW
-$150

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$324,900

PROJECTED PRICE

$1,920

PROJECTED RENT

0.59%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.63%
Appreciation Year (1-5) 5.10%
Maintenance Year (1-5) 8.00%
Vacancy 5.99%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$91,849

INVESTMENT

$91,849

Down Payment
$81,225
Rehab Estimate
$5,750
Closing Costs
$4,874

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,199

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $81,225
Loan Amount $243,675
See What Happens When You Reinvest Cash Flow

2.08

YEARS SAVED

$5,650

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,920

    LIST RENT
  • $1

    LIST RENT PER SQFT
  • $1,910

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$1,850
1$1,8502$1,8503$1,9204$1,9955$1,999
$1,999
RENT COMPS ANALYSIS
  • 15718 Signature Dr Winter Garden, 3
    • 3 beds 2 baths ∙ 1,920 Sqft ∙ Built 2011 3 beds 2 baths ∙ 1,920 Sqft ∙ Built 2011
    • Rent
    • Rent Per SQFT
    •  
    • $1,920
    • $1.00
    •  
  • 6317 Manuscript St Winter Garden, 1
    • 3 beds 2 baths ∙ 1,950 Sqft ∙ Built 2012 3 beds 2 baths ∙ 1,950 Sqft ∙ Built 2012
    LEASED 08/02/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $0.95
    •  
  • 5563 New Independence Pkwy Winter Garden, 2
    • 3 beds 2 baths ∙ 1,758 Sqft ∙ Built 2011 3 beds 2 baths ∙ 1,758 Sqft ∙ Built 2011
    LEASED 07/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $1.05
    •  
  • 14495 Whittridge Dr Winter Garden, 4
    • 3 beds 2 baths ∙ 2,026 Sqft ∙ Built 2006 3 beds 2 baths ∙ 2,026 Sqft ∙ Built 2006
    LEASED 08/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $0.98
    •  
  • 5743 New Independence Pkwy Winter Garden, 5
    • 3 beds 2 baths ∙ 2,007 Sqft ∙ Built 2011 3 beds 2 baths ∙ 2,007 Sqft ∙ Built 2011
    LEASED 04/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,999
    • $1.00
    •  
PROPERTY LISTING DETAILS
Barbara Remington
1.407.221.5908
Prestige Property Shop Llc
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: O5887581
Last Updated: 08/26/2020
BESbswy