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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$284,900

For Sale - Active
11558 84th Street Cir E Unit 106, Parrish, FL 34219
3 Beds
3 Baths
1,585 Square Feet
0.07 Acres Lot
Built in 2012
For Sale - Active
1 Units
Checked: 3 hours ago
Updated: Sep 24, 2025 at 10:06AM

Investment Summary


Monthly Cash Flow
-$668
Cap Rate
3.3%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-7.8%

Property Description


0.07 Acres Lot
Built in 2012
For Sale - Active
1 Units

This end-unit 3-bedroom, 2.5-bath townhouse offers lake views in a gated, maintenance-free community with resort-style amenities. Features include a 2-car garage, screened lanai, and a spacious interior finished with ceramic tile and luxury vinyl flooring—no carpet. The kitchen features granite countertops, 42" cabinets, stainless steel appliances, a breakfast bar, and plantation shutters for a touch of elegance. There is a convenient half bath downstairs and an upstairs laundry closet. The primary suite overlooks the lake and offers a granite vanity, garden tub, and separate shower. Additional highlights include hurricane shutters and a low-maintenance lifestyle. The community offers a pool, clubhouse, fitness center, playground, and basketball court. An elementary school is conveniently located nearby, with additional schooling options throughout the area. You’re also just minutes from upcoming hospital facilities, a variety of shopping and dining destinations, and major hubs like St. Petersburg, Sarasota, and Tampa. This home blends comfort, convenience, and community—schedule your showing 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.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 5
  • # 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: Access Management
  • HOA Fee: $190/monthly
  • Additional Association: InfraMark
  • Additional HOA Fee: $224/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 4655.21109
  • Lot Size: 3149 sqft

Property Information

  • Property Type: Townhouse
  • Style: Traditional
  • Year Built: 2012

Tax Information

  • Annual Tax: $3,738

Utilities

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

Location

  • County: Manatee

Listing Details


Listed by:
Doreen McCarthy
LESLIE WELLS REALTY, INC.
(941) 518-6991

Source:
Stellar MLS
MLS#: A4658055
Stellar MLS

Investment Summary


Monthly Cash Flow
-$668
Cap Rate
3.3%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-7.8%

Purchase Details

Find an Agent

Purchase price:
$284,900
Amount financed:
-$227,920
Down payment:
$56,980
Closing costs:
$8,547
Rehab costs:
$0
Initial cash invested:
$65,527
Square feet:
1,585
Cost per square foot:
$180
Monthly rent per square foot:
$1.39

Financing Details

Find a Lender

Loan amount:
$227,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,459
Property tax:
$312
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,925

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$312-$3,739
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (19%)
19%-$415-$4,980
Total operating expenses: (58%)
58%-$1,277-$15,319

Cash Flow


Monthly Yearly
Net operating income:
$791 $9,492
Mortgage payments:
-$1,459 -$17,508
Cash flow:
-$668 -$8,016