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

1601 Tawnyberry Ct Trinity, FL 34655

4 Beds 3 Baths 2,977 sqft Built 2004

$401,900

List Price

$2,530

$2.3K - $2.8K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 25, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2004
  • Price/Sqft : $135.00
  • 4 Days on Market
  • MLS # : W7831173
  • Updated Date : 02/26/2021 at 01:00
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,977 sqft
  • Baths : 3 full
Listing Agent

Coldwell Banker Figrey&sonres

Listing Agent's Description

Fantastic offer in the Trinity area. Almost 3,000 square foot pool home overlooking a pond and preserve. This home is located on a quiet dead-end street. In addition to the four bedrooms this home has a study and a bonus room (easy fifth bedroom). Upgraded flooring, this home features a split plan and a fireplace in the great room. Large upgraded kitchen with wood cabinets and granite counters makes the home fantastic for entertaining. The home has a large master suite and a media room upstairs. You had best hurry because this WILL GO FAST!

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: Thousand Oaks

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320k340k360kPrice in $91k374k

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

Neighborhood: Thousand Oaks

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2100011001200130014001500160017001800190020002100Rent in $9052119

* 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
Trinity Oaks Elementary School Primary Regular 717 55 7
Seven Springs Middle School Middle Regular 1,442 88 9
James W. Mitchell High School High Regular 1,892 117 7

Trinity Oaks Elementary School

  • Education Level: Primary
  • # of students: 717
  • # of teachers: 55
7
GreatSchools Rating

Seven Springs Middle School

  • Education Level: Middle
  • # of students: 1,442
  • # of teachers: 88
9
GreatSchools Rating

James W. Mitchell High School

  • Education Level: High
  • # of students: 1,892
  • # of teachers: 117
7
GreatSchools Rating
 

$361,710$442,090$401,900

PURCHASE PRICE

$2,277$2,783$2,530

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,530
EXPENSES Loan Payment -$1,396
Property Tax -$485
Property Insurance -$210
HOA -$23
Property Management Fees -$129
CASH FLOW
$287

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.

$401,900

PROJECTED PRICE

$2,530

PROJECTED RENT

0.63%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.27%
Appreciation Year (1-5) 6.1%
Maintenance Year (1-5) 8.00%
Vacancy 5.26%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k$25k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$112,254

INVESTMENT

$112,254

Down Payment
$100,475
Rehab Estimate
$5,750
Closing Costs
$6,029

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 35% down payment or higher enables the proceeds from the asset to cover all costs.

$1,396

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $100,475
Loan Amount $301,425
See What Happens When You Reinvest Cash Flow

10

YEARS SAVED

$57,641

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,530

    LIST RENT
  • $0.85

    LIST RENT PER SQFT
  • $2,248

    COMP ESTIMATED VALUE
  • $0.76

    COMP AVG. RENT PER SQFT
Comps Range
$2,050
1$2,0502$2,2953$2,3604$2,4955$2,530
$2,530
RENT COMPS ANALYSIS
  • 1601 Tawnyberry Ct Trinity, FL 5
    • 4 beds 3 baths ∙ 2,977 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,977 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $2,530
    • $0.85
    •  
  • 1605 Sweetspire Dr Trinity, FL 1
    • 4 beds 4 baths ∙ 2,890 Sqft ∙ Built 2004 4 beds 4 baths ∙ 2,890 Sqft ∙ Built 2004
    LEASED 02/11/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,050
    • $0.71
    •  
  • 1519 Swamp Rose Ln Trinity, FL 2
    • 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
    •  
  • 1726 Swamp Rose Ln Trinity, FL 3
    • 4 beds 3 baths ∙ 3,179 Sqft ∙ Built 2005 4 beds 3 baths ∙ 3,179 Sqft ∙ Built 2005
    LEASED 09/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,360
    • $0.74
    •  
  • 1401 Lenton Rose Ct Trinity, FL 4
    • 4 beds 3 baths ∙ 3,210 Sqft ∙ Built 2006 4 beds 3 baths ∙ 3,210 Sqft ∙ Built 2006
    LEASED 11/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,495
    • $0.78
    •  
PROPERTY LISTING DETAILS
Tom Wibirt
1.727.267.1930
Coldwell Banker Figrey&sonres
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: W7831173
Last Updated: 02/26/2021
BESbswy