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% |
Rental property for sale in Brandon at 821 Lucent Sands Ct, Brandon, FL, 33511 offers $2,752/mo rent that, after a $1,463/mo payment, leaves $495/mo cash flow. Total monthly income is $2,752/mo, and annual cash flow is $5,937/yr on $99,119 cash. Return on cash invested measures 25.9% in year one, and rental yield stands at 11.04% at a $299,000 entry. Equity gained on principal adds $1,929/yr while 5% annual appreciation compounds into $82,608 by year five. Five-year ROI records 136.74% and total cumulative return in cash reaches $135,538. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,752/mo property income versus a $1,463/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2020
2,816 sqft lot
$N/A/sqft
$196 monthly HOA
Neighborhood data shown for ZIP Code: 33511, Brandon, FL area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,498 (100%) |
| Owner Occupied HU | 12,789 (52.2%) |
| Renter Occupied HU | 10,426 (42.6%) |
| Vacant Housing Units | 1,283 ( 5.2%) |
| Median Home Value | $409,805 |
| Average Home Value | $463,243 |
Residential
22,847
Single Family
16,018
Multi-Family
6,829
Businesses
1,997
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $299,000 |
| 2022-09-01 | Listing removed | N/A |
| 2022-08-12 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $3592.24 | 3.99% | $210,184 | 3.00% |
| 2023-05-30 | $3454.28 | 5.19% | $204,062 | 3.00% |
| 2022-05-30 | $3283.85 | 1.13% | $198,118 | 3.00% |
Listed by: Tanja Cisliek • FUTURE HOME REALTY INC
Mls Name: Stellar MLS
Mls Provider:
Mls ID: #TB8390966
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
