1803 Cattleman Dr
Brandon, FL 33511View map
- Single-family
- 4 bd
- 3 ba
- 2,258 sq ft
$438,500
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Based on one of our two rent estimates so far.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- Not listed; we assume none.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 3
- Size
- 2,258 sq ft
- Year built
- Not listed
- HOA fee
- Not listed
- Annual tax bill
- Not listed
- Days on market
- 74 days (listed Aug 23, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Brandon
239 homes for sale in Brandon
New construction$376,115
622 Silver Stream Ct
Brandon, FL 33511
3 bd · 2.5 ba · 1,721 sq ft
New construction$368,888
611 Silver Stream Ct
Brandon, FL 33511
Townhome · 3 bd · 2.5 ba · 1,721 sq ft
New construction$371,370
616 Silver Stream Ct
Brandon, FL 33511
Townhome · 3 bd · 2.5 ba · 1,702 sq ft
$355,000
1451 Mohrlake Dr
Brandon, FL 33511
3 bd · 2 ba · 1,367 sq ft
New construction$372,110
613 Silver Stream Ct
Brandon, FL 33511
Townhome · 3 bd · 2.5 ba · 1,702 sq ft
$269,000
1016 Vista Cay Ct
Brandon, FL 33511
Townhome · 3 bd · 2.5 ba · 1,684 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.