Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Modern Townhome with Pond View Title is generated by Realmo AI

    3230 PLEASANT WILLOW COURT, Brandon, FL 33511

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $324,400

    2020 townhome in gated community with pond view.

    Type:Condo/Townhome
    Property size:
    1,707 SF
    Lot size:
    0.04 Acres
    Price / SF:
    $190/SF
    Added:
    Mar 25, 2026
    Days on Market:
    59
    Last Refresh:
    Apr 6 at 3:35 am

    Property Features for 3230 PLEASANT WILLOW COURT

    General Information

    Standard status
    Active
    Size
    1,707 SF
    Lot size
    0.04 Acres
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    2020

    We can help!

    Listing Contact
    Hadeel Elsheshaiy

    Listing agent Hadeel Elsheshaiy License #3311152

    Listing office PINEYWOODS REALTY LLC

    Listing date Mar 25, 2026

    Source Exitrealty

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of PINEYWOODS REALTY LLC

    HighLights

    • Built in 2020, this home offers relatively new construction.
    • Enjoy peace of mind in a gated community.
    • Relax with a serene pond view from your screened‑in lanai.
    • Primary bedroom features two walk‑in closets and double sinks.
    • HOA covers trash removal and water.
    • Convenient location near I‑75, Selmon Expressway, shopping, grocery, and entertainment.

    Overview

    This 2020 townhome, constructed by D.R. Horton, is located within a gated community. The property features 3 bedrooms and 2.5 bathrooms. A 1-car garage is included. The townhome offers a serene pond view. Residents can relax and enjoy the view from the screened-in lanai. The primary bedroom includes two walk-in closets and a primary bathroom equipped with double sinks. The property size is 1707 square feet. The townhome is part of an HOA community where the monthly fee covers trash removal and water services. The community is beautifully maintained, offering a low-maintenance lifestyle. The location provides convenient access to I-75, the Selmon Expressway, shopping centers, grocery stores, and entertainment venues.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $223.1K
    NOI $20,079 @ 9.00% cap · cautious / downside scenario
    Moderate
    $286.8K
    NOI $20,079 @ 7.00% cap · market / base-case scenario
    Aggressive
    $401.6K
    NOI $20,079 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $38.5k $22.56
    − Vacancy −$2.0k −$1.17
    EGI $36.5k $21.39
    − OpEx −$16.4k −$9.62
    NOI $20.1k $11.76
    1,707 SF · lease $22.56/SF/yr · vacancy 5.20% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $286.8K
    $251.0K – $334.7K (±1% cap)
    NOI $20,079 @ 7.0% cap · market cap 6.19%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $642.1K
    $561.9K – $749.2K (±1% cap)
    NOI $44,950 @ 7.0% cap · market cap 13.86%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential income properties

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Dental Office Spa & Massage Center Big Box & Wholesale Store Auto Repair Shop Hair Salon Hotel & Motel

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Brandon
    County
    Hillsborough
    State
    Florida
    Longitude
    -82.2898
    Latitude
    27.9086

    Nearby Similar for Sale

    • $5,499,000
      10,130 SF

      Brandon Restaurant Opportunity on Highway 60

      Two adjoining restaurants on 0.8 acres in the heart of Brandon.
      706 E BRANDON BOULEVARD, BRANDON, FL 33511
      View Details
    • $5,499,000
      10,130 SF

      Brandon Restaurant on Bustling Boulevard

      Two adjoining restaurants on 1.1 acres in the heart of Brandon.
      704 E BRANDON BOULEVARD, BRANDON, FL 33511
      View Details
    • $365,000
      1,304 SF

      Freestanding Brandon Office Building For Sale

      Commercial office building in the heart of Brandon, Florida.
      109 E ROBERTSON STREET, BRANDON, FL 33511
      View Details
    • $187,500
      1,750 SF

      Restaurant Opportunity in BRANDON, FL

      Fully equipped restaurant with high traffic location in Valrico.
      0000 BRANDON BOULEVARD, BRANDON, FL 33511
      View Details
    • $365,000
      1,304 SF

      Freestanding Brandon Commercial Office Building

      Commercial office building in Brandon with tenant in place.
      109 E ROBERTSON St, Brandon, FL 33511
      View Details
    • $850,000
      3,064 SF

      Assembly Hall on High-Visibility Location

      2.21 acre property with two buildings in Brandon, Florida.
      3001 S KINGS AVENUE, BRANDON, FL 33511
      View Details
    • $325,000
      10,010 SF

      Established Retail Business Opportunity

      Discount retail business with strong customer loyalty on major thoroughfare.
      1423 E BRANDON BOULEVARD, BRANDON, FL 33511
      View Details
    • $249,900
      1,276 SF

      Renovated Medical Office Condo

      Turnkey medical office in prime Brandon location.
      500 VONDERBURG Dr 306, Brandon, FL 33511
      View Details
    • $179,000
      2,546 SF

      Assisted Living Facility Business Opportunity

      Profitable assisted living facility business with real estate options.
      BRANDON, FL 33510
      View Details
    • $335,000

      Retail Property in Central Brandon

      Retail property with parking near Hwy 60 in Brandon.
      142 S MOON Ave, Brandon, FL 33511
      View Details
    • $490,000

      Medical Office Investment Opportunity

      Medical office near hospital with long-term tenant.
      413 ROBERTSON ST, BRANDON, FL 33511
      View Details
    • $6,000,000
      5,240 SF

      Brandon Boulevard Restaurant Opportunity

      Turn-key restaurant with high visibility on Brandon Boulevard.
      706 E BRANDON BOULEVARD, BRANDON, FL 33511
      View Details

    FAQs

    What type of property is this?
    Residential income property - 2020 townhome in gated community with pond view.
    Where is this residential income property located?
    The property is located at 3230 PLEASANT WILLOW COURT Brandon, FL.
    What is the asking price?
    The asking price for this property is $324,400.
    What are key features of this property?
    This property features: Built in 2020, this home offers relatively new construction.; Enjoy peace of mind in a gated community.; Relax with a serene pond view from your screened‑in lanai.
    (813) 225-1890
    We can help!
    Listing Contact
    Hadeel Elsheshaiy
    Real Estate License ID: 3311152
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3230 PLEASANT WILLOW COURT, BRANDON, FL 33511
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!