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

$359,683

For Sale - Active
7901 Willow Brook Ct, Hudson, FL 34667
3 Beds
2 Baths
1,943 Square Feet
0.24 Acres Lot
Built in 1980
For Sale - Active
Units n/a
Checked: 8 hours ago
Updated: Jun 22, 2025 at 03:21AM

Investment Summary


Monthly Cash Flow
-$295
Cap Rate
5.3%
Cash-on-Cash Return
-4.3%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
-0.2%

Property Description


0.24 Acres Lot
Built in 1980
For Sale - Active
Units n/a

This stunning Hudson pool home offers the perfect blend of comfort, convenience, and tropical serenity—all in move-in ready condition! With a fully remediated foundation, you can enjoy peace of mind along with the perks of lower insurance rates and no maintenance headaches for years to come. Step into a spacious split-floor plan featuring a large owner's suite and luxurious bath, ideal for relaxation. Entertaining is effortless with an open kitchen and breakfast bar that flows seamlessly into the dining and family room. The inviting lanai transitions into your private tropical retreat, complete with a sparkling pool, outdoor bath, and multiple lounging areas to soak up the Florida sunshine. Picture evenings spent by the fire pit, gazing at shooting stars, or hosting vibrant gatherings in your very own oasis. A new roof, AC, refrigerator, new dishwasher, and dryer ensure modern efficiency, while the prime location places you just a mile from a major hospital. Select furnishings are optionally available to make your move even smoother.

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, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Slab
  • Roof Type: Gable
  • Roof Material: Shingle
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: Lakeside Woodlands Civic Assoc
  • HOA Fee: $260/annually

Land Information

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

Lot Information

  • Parcel ID: 342416013A000001910
  • Lot Size: 10600 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1980

Tax Information

  • Annual Tax: $1,361

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Judi Pobst
KELLER WILLIAMS REALTY- PALM H
(727) 808-0808

Source:
Stellar MLS
MLS#: W7873353
Stellar MLS

Investment Summary


Monthly Cash Flow
-$295
Cap Rate
5.3%
Cash-on-Cash Return
-4.3%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
-0.2%

Purchase Details

Find an Agent

Purchase price:
$359,683
Amount financed:
-$287,746
Down payment:
$71,937
Closing costs:
$10,790
Rehab costs:
$0
Initial cash invested:
$82,727
Square feet:
1,943
Cost per square foot:
$185
Monthly rent per square foot:
$1.29

Financing Details

Find a Lender

Loan amount:
$287,746
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,884
Property tax:
$114
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,173

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$114-$1,362
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (1%)
1%-$22-$264
Total operating expenses: (30%)
30%-$761-$9,126

Cash Flow


Monthly Yearly
Net operating income:
$1,589 $19,068
Mortgage payments:
-$1,884 -$22,608
Cash flow:
$295 $3,540