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

1925 N Taylor Rd Brandon, FL 33510

3 Beds 3 Baths 2,710 sqft Built 1992

$339,900

List Price

$1,960

$1.8K - $2.2K

Rent Est.

PROPERTY INFO

February 06, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1992
  • Price/Sqft : $125.42
  • 2 Days on Market
  • MLS # : T3289022
  • Updated Date : 02/06/2021 at 08:19
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,710 sqft
  • Baths : 2 full , 1 half
Listing Agent

Signature Realty Associates

Listing Agent's Description

Stunning, meticulously maintained property with 3 bedrooms plus office/den, 2 full baths and a half bath. This home boasts pride of ownership with no details overlooked! The spacious floor plan has a separate living room, dining room and family room with a wood-burning fireplace. Among the many eye-catching features is the garden room with cabinets, a sink, generous counter space, and a range with a cooktop - perfect for entertaining guests or holding intimate gatherings. The cook in the house will love the remodeled kitchen, which includes quartz countertops with endless space, wood cabinets and a granite island countertop with surrounding seating, making it a great space for meals. If you’re not drawn in the moment you walk up to the front courtyard, wait until you step outside to catch a glimpse of paradise in the outdoor living space, which overlooks a beautiful private garden setting that is completely fenced. The home is nestled under majestic oak trees, surrounding the property with the peaceful feeling of nature. If you need quick and easy access to shopping, restaurants, I-75, and I-4, this is it! NO HOA or CDDs to contend with here. Schedule your private viewing today and start packing, as you will want to make this one your new HOME!

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Seffner Community Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240kPrice in $85k252k

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

Neighborhood: Seffner Community Alliance

NeighborhoodNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600Rent in $8541624

* 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
Colson Elementary School Primary Regular 681 59 3
Burnett Middle School Middle Regular 869 62 3
Armwood High School High Regular 1,809 104 3

Colson Elementary School

  • Education Level: Primary
  • # of students: 681
  • # of teachers: 59
3
GreatSchools Rating

Burnett Middle School

  • Education Level: Middle
  • # of students: 869
  • # of teachers: 62
3
GreatSchools Rating

Armwood High School

  • Education Level: High
  • # of students: 1,809
  • # of teachers: 104
3
GreatSchools Rating
 

$305,910$373,890$339,900

PURCHASE PRICE

$1,764$2,156$1,960

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,960
EXPENSES Loan Payment -$1,181
Property Tax -$433
Property Insurance -$194
Property Management Fees -$129
CASH FLOW
$24

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.

$339,900

PROJECTED PRICE

$1,960

PROJECTED RENT

0.58%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.13%
Appreciation Year (1-5) 7.3%
Maintenance Year (1-5) 8.00%
Vacancy 5.27%
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

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$95,824

INVESTMENT

$95,824

Down Payment
$84,975
Rehab Estimate
$5,750
Closing Costs
$5,099

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,181

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $84,975
Loan Amount $254,925
See What Happens When You Reinvest Cash Flow

6.5

YEARS SAVED

$25,826

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,960

    LIST RENT
  • $0.72

    LIST RENT PER SQFT
  • $2,236

    COMP ESTIMATED VALUE
  • $0.83

    COMP AVG. RENT PER SQFT
Comps Range
$1,950
1$1,9502$1,9603$1,9954$2,1005$2,470
$2,470
RENT COMPS ANALYSIS
  • 1925 N Taylor Rd Brandon, FL 2
    • 3 beds 3 baths ∙ 2,710 Sqft ∙ Built 1992 3 beds 3 baths ∙ 2,710 Sqft ∙ Built 1992
    • Rent
    • Rent Per SQFT
    •  
    • $1,960
    • $0.72
    •  
  • 1110 Estatewood Dr Brandon, FL 1
    • 4 beds 2 baths ∙ 2,416 Sqft ∙ Built 1977 4 beds 2 baths ∙ 2,416 Sqft ∙ Built 1977
    LEASED 08/13/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $0.81
    •  
  • 2115 Nuttall Oaks Pl Brandon, FL 3
    • 4 beds 3 baths ∙ 2,630 Sqft ∙ Built 2012 4 beds 3 baths ∙ 2,630 Sqft ∙ Built 2012
    LEASED 01/20/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $0.76
    •  
  • 1906 Fruitridge St Brandon, FL 4
    • 4 beds 3 baths ∙ 2,544 Sqft ∙ Built 2002 4 beds 3 baths ∙ 2,544 Sqft ∙ Built 2002
    LEASED 11/25/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,100
    • $0.83
    •  
  • 2903 Beagle Pl Seffner, FL 5
    • 4 beds 3 baths ∙ 2,750 Sqft ∙ Built 1979 4 beds 3 baths ∙ 2,750 Sqft ∙ Built 1979
    LEASED 09/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,470
    • $0.90
    •  
PROPERTY LISTING DETAILS
Tami Tutko
1.813.505.1494
Signature Realty Associates
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3289022
Last Updated: 02/06/2021
BESbswy