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

$230,000

For Sale - Active
10014 Kingswood Ln, Port Richey, FL 34668
2 Beds
2 Baths
1,228 Square Feet
0.12 Acres Lot
Built in 1973
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Jun 22, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$141
Cap Rate
5.5%
Cash-on-Cash Return
-3.2%
Debt Coverage Ratio
0.88
Internal Rate of Return (5 years)
0.9%

Property Description


0.12 Acres Lot
Built in 1973
For Sale - Active
Units n/a

Discover your dream home in the heart of vibrant Regency Park, where coastal charm meets modern convenience! This freshly painted stunning 2-bedroom, 2-bathroom gem is perfectly nestled near pristine beaches, lush parks, and premier shopping destinations. Step inside to find a spacious primary suite boasting a generous walk-in closet and a private, elegantly appointed bathroom. Luxury vinyl has replaced previous carpeting. Relax or entertain on the inviting screen-enclosed back porch, overlooking a beautifully fenced backyard—your personal oasis for outdoor enjoyment. With a newer roof and a well-equipped garage featuring a handy utility area, this home blends style, comfort, and practicality. Don’t miss your chance to own this affordable slice of paradise—schedule a tour today!

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: Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 152516076A000001120
  • Lot Size: 5100 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1973

Tax Information

  • Annual Tax: $493

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Tony Millek
REALNET FLORIDA REAL ESTATE
(727) 271-3291

Source:
Stellar MLS
MLS#: W7875651
Stellar MLS

Investment Summary


Monthly Cash Flow
-$141
Cap Rate
5.5%
Cash-on-Cash Return
-3.2%
Debt Coverage Ratio
0.88
Internal Rate of Return (5 years)
0.9%

Purchase Details

Find an Agent

Purchase price:
$230,000
Amount financed:
-$184,000
Down payment:
$46,000
Closing costs:
$6,900
Rehab costs:
$0
Initial cash invested:
$52,900
Square feet:
1,228
Cost per square foot:
$187
Monthly rent per square foot:
$1.30

Financing Details

Find a Lender

Loan amount:
$184,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,204
Property tax:
$41
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,357

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$41-$494
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (28%)
28%-$441-$5,294

Cash Flow


Monthly Yearly
Net operating income:
$1,063 $12,756
Mortgage payments:
-$1,204 -$14,448
Cash flow:
$141 $1,692