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 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$540,000

For Sale - Active
2721 Walden Woods Dr, Plant City, FL 33566
4 Beds
3 Baths
2,909 Square Feet
0.15 Acres Lot
Built in 2010
For Sale - Active
1 Units
Checked: 14 hours ago
Updated: Jun 15, 2025 at 03:28AM

Investment Summary


Monthly Cash Flow
-$1,176
Cap Rate
3.5%
Cash-on-Cash Return
-11.4%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.0%

Property Description


0.15 Acres Lot
Built in 2010
For Sale - Active
1 Units

Nestled in the highly desirable Walden Woods community, this stunning 4-bedroom, 2.5-bathroom, 2-car garage home offers the perfect blend of convenience and tranquility. Located near shopping, restaurants, and entertainment, with easy access to major roads, this property ensures a comfortable lifestyle with everything at your fingertips. This home offers a stunning open-concept kitchen and living area, perfect for effortless entertaining. A stylish island serves as the heart of the space, combining practicality with modern elegance. The luxury wood-look vinyl flooring creates a seamless and stylish flow throughout the kitchen-living room, stairs, and downstairs bath, exuding both warmth and refinement. Its rich texture and elegant appearance mimic natural wood, adding a touch of sophistication while maintaining durability and easy maintenance. The cohesive design enhances the inviting ambiance, making every space feel connected and effortlessly polished. Whether in high-traffic areas or intimate gathering spaces, this flooring choice balances practicality with timeless appeal. The master bedroom, master closet, great room, and hall closet feature exquisite real wood flooring, lending a sense of timeless refinement to these spaces. The warmth and authenticity of natural wood enhance the overall aesthetic, creating an inviting and sophisticated atmosphere. Meanwhile, the upstairs bathroom harmoniously blends luxury wood-look finishes with elegant tile accents, offering both style and functionality. Plush carpeting extends across the second level, adding a layer of comfort and coziness to the home, making it an ideal retreat. Every detail has been carefully considered to create a space that is both beautiful and practical. The newly installed roof in 2025 enhances both the structural integrity and aesthetic appeal of the home. Crafted for durability, it provides reliable protection against the elements, ensuring long-term peace of mind. This upgrade not only reinforces the home’s resilience but also complements its overall design, making it both a practical and stylish investment for years to come. The home’s thoughtful two-level design includes a generous loft space on the second level—providing the perfect setting for a home office, media room, or relaxation retreat. Outdoors, enjoy a covered porch and newly screened lanai, both beautifully enhanced with pavers, creating inviting spaces for gatherings. The well-maintained landscaping adds charm, and a vinyl-fenced yard offers privacy with no neighbors behind. This home is designed for both comfort and security, featuring the Guardian Security system to provide peace of mind. The spacious two-car garage ensures ample storage and convenient parking. Beyond the home itself, the community offers exceptional amenities, including a sparkling pool for relaxation and scenic natural trails for leisurely walks or outdoor activities. With low HOA fees per quarter, residents can enjoy these benefits without financial strain, making this property an even more attractive choice for homeowners. Don't miss the opportunity to own in this sought-after neighborhood!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Whispering Woods Plant City HOA
  • HOA Fee: $283/quarterly

Land Information

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

Lot Information

  • Parcel ID: P0429229KA000000000190
  • Lot Size: 6710 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2010

Tax Information

  • Annual Tax: $2,973

Utilities

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

Location

  • County: Hillsborough

Listing Details


Listed by:
LaRhonda Felder
KELLER WILLIAMS REALTY SMART
(863) 604-2907

Source:
Stellar MLS
MLS#: L4953459
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,176
Cap Rate
3.5%
Cash-on-Cash Return
-11.4%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.0%

Purchase Details

Find an Agent

Purchase price:
$540,000
Amount financed:
-$432,000
Down payment:
$108,000
Closing costs:
$16,200
Rehab costs:
$0
Initial cash invested:
$124,200
Square feet:
2,909
Cost per square foot:
$186
Monthly rent per square foot:
$0.96

Financing Details

Find a Lender

Loan amount:
$432,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,766
Property tax:
$248
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,210

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: (9%)
9%-$248-$2,974
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: (3%)
3%-$94-$1,128
Total operating expenses: (37%)
37%-$1,042-$12,502

Cash Flow


Monthly Yearly
Net operating income:
$1,590 $19,080
Mortgage payments:
-$2,766 -$33,192
Cash flow:
$1,176 $14,112