Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Photo
Photo
Photo
Photo
See all photos

$489,900

For Sale - Active
4917 Sandy Brook Cir, Wimauma, FL 33598
3 Beds
3.0 Baths
2,409 Square Feet
0.16 Acres Lot
Built in 2007
For Sale - Active
1 Units
Checked: 6 hours ago
Updated: Apr 23, 2025 at 09:46PM

Investment Summary


Monthly Cash Flow
-$1,816
Cap Rate
1.7%
Cash-on-Cash Return
-19.3%
Debt Coverage Ratio
0.28
Internal Rate of Return (5 years)
-14.7%

Property Description


0.16 Acres Lot
Built in 2007
For Sale - Active
1 Units

WATER VIEW!!!Resort-style living in your own slice of paradise. This elegant home features 3 bedrooms plus den/4th bedroom option, 3 baths, family room, living room, breakfast bay, gourmet kitchen, granite, home network, screened covered patio, brickpavers and much, much more. Call to learn more about extra special buyer incentives! Valencia Lakes boasts a fabulous Social/Athletic Clubhouse housing the most luxurious resort-style amenities. The Clubhouse will include a world-class fitness center outfitted with the latest equipment, aerobics room, salon, spa with men's and women's steam rooms, showers and locker rooms, lap pool, and a Fitness Director on site to assist residents in meeting their fitness goals. The Social/Athletic Clubhouse will have a grand ballroom featuring Broadway-quality shows, billiards room, card rooms, internet cafe, resort style pool and a full time Social Director to plan community events, activities and clubs. Valencia Lakes is a gated community with full-guarded entry, 24-hour alarm monitoring of resident's home, alarm systems and full-service lawn care all included !!!! Schedule showing!!!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage Door Opener
  • Details: Garage Door Opener, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Tile
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Valencia Lakes
  • HOA Fee: $1,740/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: U32312093B000005000640
  • Lot Size: 6921 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Mediterranean
  • Year Built: 2007

Tax Information

  • Annual Tax: $7,894

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Hillsborough

Listing Details


Listed by:
Gil Bernardino
SELECT PROPERTIES INC
(727) 488-9788

Source:
Stellar MLS
MLS#: TB8372203
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,816
Cap Rate
1.7%
Cash-on-Cash Return
-19.3%
Debt Coverage Ratio
0.28
Internal Rate of Return (5 years)
-14.7%

Purchase Details

Find an Agent

Purchase price:
$489,900
Amount financed:
-$391,920
Down payment:
$97,980
Closing costs:
$14,697
Rehab costs:
$0
Initial cash invested:
$112,677
Square feet:
2,409
Cost per square foot:
$203
Monthly rent per square foot:
$1.16

Financing Details

Find a Lender

Loan amount:
$391,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,510
Property tax:
$658
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,364

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$658-$7,894
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (21%)
21%-$580-$6,960
Total operating expenses: (69%)
69%-$1,938-$23,254

Cash Flow


Monthly Yearly
Net operating income:
$694 $8,328
Mortgage payments:
-$2,510 -$30,120
Cash flow:
$1,816 $21,792