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
11558 84th Street Cir E Unit 106, Parrish, FL 34219, US
Copied

$258,600
BiggerPockets estimate

Off Market
11558 84th Street Cir E Unit 106, Parrish, FL 34219
3 Beds
2.5 Baths
1,585 Square Feet
0.07 Acres Lot
Built in 2012
Off Market
1 Units
Checked: 7 months ago
Updated: Aug 14, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$389
Cap Rate
4.3%
Cash-on-Cash Return
-7.8%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.6%

Property Description


0.07 Acres Lot
Built in 2012
Off Market
1 Units

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 11558 84th Street Cir E Unit 106, Parrish, FL (ZIP code 34219) this townhouse features 3 bedrooms, 2.5 bathrooms and approximately 1,585 square feet of living space. The property sits on a 0.07 acre lot and was built in 2012.

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
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.5

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Gable or Hip
  • Roof Material: Composition Shingle
  • Pool: Yes
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $118/monthly
  • Additional HOA Fee: $455/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 4655.21109
  • Lot Size: 3150 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2012

Tax Information

  • Annual Tax: $3,738

Utilities

  • Heating: Electric, Central
  • Cooling: Central

Location

  • County: Manatee

Investment Summary


Monthly Cash Flow
-$389
Cap Rate
4.3%
Cash-on-Cash Return
-7.8%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.6%

Purchase Details

Find an Agent

Purchase price:
$258,600
Amount financed:
-$206,880
Down payment:
$51,720
Closing costs:
$7,758
Rehab costs:
$0
Initial cash invested:
$59,478
Square feet:
1,585
Cost per square foot:
$163
Monthly rent per square foot:
$1.39

Financing Details

Find a Lender

Loan amount:
$206,880
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,325
Property tax:
$312
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,791

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: (12%)
12%-$270-$3,240
Total operating expenses: (51%)
51%-$1,132-$13,579

Cash Flow


Monthly Yearly
Net operating income:
$936 $11,232
Mortgage payments:
-$1,325 -$15,900
Cash flow:
-$389 -$4,668