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

8532 Regal Ln Hudson, FL 34667

3 Beds 2 Baths 2,091 sqft Built 1993

$234,900

List Price

$1,600

$1.4K - $1.8K

Rent Est.

PROPERTY INFO

December 26, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1993
  • Price/Sqft : $112.34
  • 2 Days on Market
  • MLS # : T3282129
  • Updated Date : 12/27/2020 at 01:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,091 sqft
  • Baths : 2 full
Listing Agent

Dennis Realty & Inv. Corp.

Listing Agent's Description

This Beautiful "FRESHLY PAINTED" 3 bedroom, 2 bathroom, 2 car garage, home located in The Estates of Beacon Woods is Move-In Ready! Right when you walk up, you notice the Brick Paved Driveway, Great Landscaping and Lovely Neutral Exterior Paint Color. Walk in to Vaulted Ceilings, Gorgeous Hardwood Floors Throughout, Huge Open Floor Plan and an Updated Kitchen Overlooking the Living Room. The Updated Kitchen offers Beautiful Backsplash, Solid Wood Cabinets, an Eat-in experience at your family table or use the Beautiful Breakfast Bar. The Dining Room was used as an Office but all you need is your nice Dining Room Table and you would have a beautiful Dining Area as well. The Split-Floor Plan gives The Master Suite Extra Privacy and features a Big Walk-in closet, Hardwood Floors, Lovely Granite Countertops, and a Huge Shower. The Two Guest bedrooms are very spacious and all have Hardwood Floors as well. When you walk past the Kitchen you notice a Huge Family Room with lots of Windows and Natural Light that is great for Entertaining. Then it leads you out to your Screened in Back Patio that is Paved and ready to Grill/BBQ or just enjoy the Beautiful Florida Weather. One of the Best Features of this neighborhood is that its all MAINTENANCE FREE! That's Right, No More Mowing The Yard! The HOA fee includes Ground Maintenance & Great Community Amenities. Community Features include Tennis Courts, Swimming Pool, Clubhouse and more. Located close to Downtown New Port Richey, Hudson Beach, Tampa International Airport, USF, Anclote Key Island, St.Petersburg Beach, Clearwater Beach and a lot more.

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: The Estates of Beacon Woods Golf and Country Club

NeighborhoodNIR Market*CityMarket2010Year2000201960k80k100k120k140k160k180k200k220k240k260k280kPrice in $55k295k

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

Neighborhood: The Estates of Beacon Woods Golf and Country Club

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
Hudson Elementary School Primary Regular 604 45 1
Hudson Middle School Middle Regular 743 51 3
Hudson High School High Regular 1,267 82 5

Hudson Elementary School

  • Education Level: Primary
  • # of students: 604
  • # of teachers: 45
1
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
 

$211,410$258,390$234,900

PURCHASE PRICE

$1,440$1,760$1,600

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,600
EXPENSES Loan Payment -$867
Property Tax -$263
Property Insurance -$158
HOA -$143
Property Management Fees -$129
CASH FLOW
$40

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.

$234,900

PROJECTED PRICE

$1,600

PROJECTED RENT

0.68%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.87%
Appreciation Year (1-5) 7.2%
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$100k$200k$300k$400k$500k$600k$700k$800k

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$67,999

INVESTMENT

$67,999

Down Payment
$58,725
Rehab Estimate
$5,750
Closing Costs
$3,524

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$867

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $58,725
Loan Amount $176,175
See What Happens When You Reinvest Cash Flow

6.58

YEARS SAVED

$21,478

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,600

    LIST RENT
  • $0.77

    LIST RENT PER SQFT
  • $1,662

    COMP ESTIMATED VALUE
  • $0.79

    COMP AVG. RENT PER SQFT
Comps Range
$1,500
1$1,5002$1,6003$1,6454$1,7005$1,700
$1,700
RENT COMPS ANALYSIS
  • 8532 Regal Ln Hudson, FL 2
    • 3 beds 2 baths ∙ 2,091 Sqft ∙ Built 1993 3 beds 2 baths ∙ 2,091 Sqft ∙ Built 1993
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,600
    • $0.77
    •  
  • 9335 Creekside Ct Hudson, FL 1
    • 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
    •  
  • 13624 Morning Ct Hudson, FL 3
    • 4 beds 3 baths ∙ 2,230 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,230 Sqft ∙ Built 2001
    property image
    LEASED 02/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,645
    • $0.74
    •  
  • 13542 Summerwood Ct Hudson, FL 4
    • 3 beds 2 baths ∙ 1,984 Sqft ∙ Built 1990 3 beds 2 baths ∙ 1,984 Sqft ∙ Built 1990
    property image
    LEASED 03/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.86
    •  
  • 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
Brenan Estes
1.813.377.5551
Dennis Realty & Inv. Corp.
Tobin Brinker
1.866.250.5610
RentVest Florida
CQ1057457
Stellar Multiple Listing Service ( MFRMLS)
MLS #: T3282129
Last Updated: 12/27/2020
BESbswy