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

$189,000

Sold
13200 Boca Ciega Ave, Madeira Beach, FL 33708
3 Beds
2 Baths
1,052 Square Feet
0.07 Acres Lot
Built in 1956
Sold
1 Units
Checked: 44 minutes ago
Updated: Jun 13, 2025 at 04:22AM

Investment Summary


Monthly Cash Flow
$952
Cap Rate
12.3%
Cash-on-Cash Return
26.3%
Debt Coverage Ratio
1.96
Internal Rate of Return (5 years)
29.7%

Property Description


0.07 Acres Lot
Built in 1956
Sold
1 Units

See the water, walk to the beach or John's Pass. Corner lot. This is the place to live. New AC 2012, insulation 2011, Roof 2003. Move in condition. Property is sold 'as is'.

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: Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 0
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 153115925020000020
  • Lot Size: 2960 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1956

Tax Information

  • Annual Tax: $745

Utilities

  • Heating: Central
  • Cooling: Central Air

Location

  • County: Pinellas

Listing Details


Listed by:
REBECCA FURLONG
A HORTON REALTY INC
(727) 735-8532

Source:
Stellar MLS
MLS#: U7553997
Stellar MLS

Investment Summary


Monthly Cash Flow
$952
Cap Rate
12.3%
Cash-on-Cash Return
26.3%
Debt Coverage Ratio
1.96
Internal Rate of Return (5 years)
29.7%

Purchase Details

Find an Agent

Purchase price:
$189,000
Amount financed:
-$151,200
Down payment:
$37,800
Closing costs:
$5,670
Rehab costs:
$0
Initial cash invested:
$43,470
Square feet:
1,052
Cost per square foot:
$180
Monthly rent per square foot:
$2.76

Financing Details

Find a Lender

Loan amount:
$151,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$987
Property tax:
$62
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,252

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (2%)
2%-$62-$745
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (27%)
27%-$787-$9,445

Cash Flow


Monthly Yearly
Net operating income:
$1,939 $23,268
Mortgage payments:
-$987 -$11,844
Cash flow:
$952 $11,424