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

$379,900

For Sale - Active
13227 Quigley Ave, Weeki Wachee, FL 34614
3 Beds
2 Baths
1,710 Square Feet
0.45 Acres Lot
Built in 2019
For Sale - Active
1 Units
Checked: 19 hours ago
Updated: Jun 20, 2025 at 03:14AM

Investment Summary


Monthly Cash Flow
-$362
Cap Rate
5.0%
Cash-on-Cash Return
-5.0%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.8%

Property Description


0.45 Acres Lot
Built in 2019
For Sale - Active
1 Units

One or more pictures may be virtually staged. Meticulously cared for 3 Bedroom, 2 Bath home with 2-Car Garage in desirable Royal Highlands! Nestled in a peaceful setting, this beautifully maintained residence offers a spacious open floor plan featuring a bright great room, dining area, and a well-appointed kitchen with granite countertops, abundant cabinetry, stainless steel appliances, closet pantry, and a convenient eat-at bar. The split bedroom layout provides privacy, with the primary suite boasting a large walk-in closet and a luxurious ensuite bath complete with dual vanities, a private water closet, soaking tub, and separate shower. Plantation shutters adorn every window throughout the home, adding a touch of elegance. A separate laundry room adds everyday convenience, and peace of mind comes with an owned whole-house propane generator. This home offers comfort, style, and security—all in one!

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 Door Opener
  • 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): 2.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: R0122117335748400090
  • Lot Size: 19500 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2019

Tax Information

  • Annual Tax: $1,697

Utilities

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

Location

  • County: Hernando

Listing Details


Listed by:
Melanie Shoemake
KELLER WILLIAMS REALTY- PALM H
(337) 418-0294

Source:
Stellar MLS
MLS#: TB8389885
Stellar MLS

Investment Summary


Monthly Cash Flow
-$362
Cap Rate
5.0%
Cash-on-Cash Return
-5.0%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.8%

Purchase Details

Find an Agent

Purchase price:
$379,900
Amount financed:
-$303,920
Down payment:
$75,980
Closing costs:
$11,397
Rehab costs:
$0
Initial cash invested:
$87,377
Square feet:
1,710
Cost per square foot:
$222
Monthly rent per square foot:
$1.46

Financing Details

Find a Lender

Loan amount:
$303,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,946
Property tax:
$141
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,262

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$141-$1,697
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$766-$9,197

Cash Flow


Monthly Yearly
Net operating income:
$1,584 $19,008
Mortgage payments:
-$1,946 -$23,352
Cash flow:
$362 $4,344