$864,900
Investment Summary
- Monthly Cash Flow
- -$2,830
- Cap Rate
- 2.2%
- Cash-on-Cash Return
- -17.1%
- Debt Coverage Ratio
- 0.36
- Internal Rate of Return (5 years)
- -12.5%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
INVITING POOL HOME IN DESIRABLE STARKEY RANCH! Well Appointed MI Homes Santa Monica on a corner lot offers 4/3.5/3 + bonus rm & office with large, covered lanai overlooking 26 x 13 Pebble Tec pool with sun shelf and fully fenced turf yard with beautiful gazebo located in Albritton in the highly sought-after community of Starkey Ranch. Custom designed in 2019 w/ over 60K in luxurious upgrades w/ builder & 135K after market, this intelligently positioned & popular open floor plan offers functional living space for entertaining & everyday life. Attractive exterior has exceptional curb appeal thanks to the stone detail, Hardie Siding, paver driveway, manicured landscaping with designer curbing & a welcoming front porch. Entering the foyer through the frosted glass inlay front door, the soaring ceiling, custom vertical shiplap wall & modern light fixtures capture your attention. Newly added neutral waterproof & scratchproof Luxury vinyl floor is located throughout most of the home creating a consistent flow. As you enter the foyer, to the left is the office with ceiling fan, double window and a half bath close by. The open floor plan unfolds offering a cozy gathering place to entertain and relax. The spacious living room is anchored by a ceiling fan, tray ceiling, shiplap wall & a beautiful view of the pool. The luxurious Gourmet kitchen will impress w/ White 42’ Raised Panel wood cabinets & Drawers accented w/ crown molding are complimented by brushed nickel hardware & subway backsplash blend beautifully w/ upgraded Dove Gray Quartz counters. Custom walk-in pantry helps stay organized. Spacious island with shiplap accent seats 3 bar stools comfortably illuminated by 2 Pendant Lights. Island also provides additional storage, a deep basin sink & Moen Gooseneck faucet. Upgraded Stainless appliances include refrigerator, 5 burner gas cooktop, Built in oven & microwave & Dishwasher. A dining room, adjacent to the kitchen, highlighted by chandelier and accent chair rail, offers pretty views of the pool. Located on the 1st floor, the spacious owners retreat offers ample room for furniture w/ ceiling fan and views of the pool. Luxurious selections in ensuite impress w/ his & hers quartz counters, cabinets & drawers, frameless oversized walk-in shower with listello, pebble floor & bench. Ascend the wrought iron staircase with white risers & LVP floors to the second story where a large bonus rm will be useful space to gather for a football game or movie night. Well-sized Br 2 offers ensuite bath. Br 3 and 4 are located close by with an adjacent full bath w/ tub shower combo & dual sinks. The extended covered lanai with breezy ceiling fans will be a nice area to BBQ or enjoy morning coffee. The sparkling 26x13 pool with sunshelf surrounded by shellac pavers will provide hours of entertainment and enjoyment. This fully fenced yard is made even more private with a natural barrier and turf for easy care. An outdoor gazebo with electricity adds to the enjoyment of this exceptional outdoor space. *Baskeball Hoop* Laundry Room w/ Cabinets & Shiplap* Starkey Ranch offers an unparalleled lifestyle w/ its Magnet K-8 school, 3 pools, playgrounds & 20 miles of trails. Easy access to Restaurants, Publix, beaches & Tampa Airport. Make this exquisite home yours.
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
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Garage
- Details: Attached
- Garage Spaces: 3
- Spaces Total: 0
Bedroom Information
- # of Bedrooms: 4
Bathroom Information
- # of Baths (Full): 3
- # of Baths (Total): 4.0
Interior Features
- # of Rooms: 9
- # of Stories: 2
Exterior Features
- Exterior Walls Materials: Stucco
- Foundation: Slab
- Roof Type: Gable
- Roof Material: Shingle
- Pool: Yes
HOA
- Has HOA: Yes
- Association: GREEN ACRES PROPERTIES - STEPHANIE TIRADO
- HOA Fee: $85/annually
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 212617010009A000150
- Lot Size: 10889 sqft
Property Information
- Property Type: Single Family Residence
- Style: Florida
- Year Built: 2019
Tax Information
- Annual Tax: $10,518
Utilities
- Water & Sewer: Public
- Heating: Central
- Cooling: Central Air
Location
- County: Pasco
Listing Details
Investment Summary
- Monthly Cash Flow
- -$2,830
- Cap Rate
- 2.2%
- Cash-on-Cash Return
- -17.1%
- Debt Coverage Ratio
- 0.36
- Internal Rate of Return (5 years)
- -12.5%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $864,900 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$691,920 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $172,980 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $25,947 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $198,927 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 2,848 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $304 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.26 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $691,920 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.625% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $4,430 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $877 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $252 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $5,559 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $3,600 | $43,200 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$216 | -$2,592 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $3,384 | $40,608 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 24% | -$877 | -$10,518 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$252 | -$3,024 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$288 | -$3,456 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$180 | -$2,160 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$180 | -$2,160 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | 0% | -$7 | -$84 |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 50% | -$1,784 | -$21,402 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $1,600 | $19,200 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$4,430 | -$53,160 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | -$2,830 | -$33,960 |