Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Brandon at 811 Russell Ln APT 309, Brandon, FL, 33510 listed at $200,000 pairs $1,915/mo rent with a $979/mo payment to leave $208/mo cash flow. Total monthly income runs $1,915/mo, and annual cash flow reaches $2,492/yr on $66,300 cash to close. Return on cash invested measures 23.67% in year one, and rental yield registers 11.49% at a $200,000 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,256 by year five. Five-year ROI tracks 126.09% and total cumulative return in cash totals $83,600. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,915/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1981
2 sqft lot
$N/A/sqft
$360 monthly HOA
Neighborhood data shown for ZIP Code: 33510, Brandon, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,009 (100%) |
| Owner Occupied HU | 7,572 (63.1%) |
| Renter Occupied HU | 4,001 (33.3%) |
| Vacant Housing Units | 436 ( 3.6%) |
| Median Home Value | $359,230 |
| Average Home Value | $396,138 |
Residential
11,263
Single Family
8,698
Multi-Family
2,565
Businesses
313
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $200,000 |
| 2022-05-16 | Sold | $160,000 |
| 2022-04-26 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-14 | $2019.31 | 34.75% | $114,478 | 50.63% |
| 2022-02-14 | $1498.56 | 16.14% | $76,001 | 10.00% |
| 2021-02-14 | $1290.25 | 3.25% | $69,092 | 10.00% |
Listed by: Brian Jones • ALLISON JAMES ESTATES & HOMES
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #T3547726
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Some IDX listings have been excluded from this website. Listing Information presented by local MLS brokerage: Zillow, Inc - (407) 904-3511
