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

$270,000

For Sale - Active
13351 Crest Lake Dr, Hudson, FL 34669
3 Beds
2 Baths
1,521 Square Feet
0.10 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jun 20, 2025 at 03:08AM

Investment Summary


Monthly Cash Flow
-$717
Cap Rate
3.1%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-9.4%

Property Description


0.10 Acres Lot
Built in 2020
For Sale - Active
Units n/a

MOTIVATED SELLER!! Bring ALL Offers! Step into one of the most upgraded maintenance-free villas in the highly sought-after Lakeside community. Built in 2020, this stunning 3-bedroom, 2-bath home stands apart from neighboring villas with features you won’t find elsewhere. From the moment you walk in, you’ll notice the elevated touches like elegant crown molding throughout and timeless plantation shutters, bringing both charm and function to the heart of the home. The beautifully designed kitchen maximizes functionality without sacrificing style—featuring stainless steel appliances, upgraded cabinetry, a modern tile backsplash, and beautifully finished countertops—perfect for everyday living and entertaining alike. What truly sets this home apart? It offers not just a screened lanai in the back, but also a screened-in front entry, giving you bonus space and comfort year-round. Even better—this villa comes equipped with hurricane shutters, offering added protection and peace of mind during storm season. Wake up each morning to peaceful water views and lush greenery right outside your window in the private owner’s suite—your personal retreat from the everyday. Beyond the home, the Lakeside community offers something for everyone, including a resort-style pool, clubhouse, fitness center, dog park, playground, scenic walking trails, and a tranquil lake perfect for kayaking, canoeing, or fishing. This home combines style, comfort, and unmatched upgrades like no other villa currently on the market. Don’t miss your chance to own one of the most beautifully enhanced homes in the neighborhood—schedule your private tour today before it’s gone!

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: Driveway, Garage Door Opener
  • Details: Driveway, Garage Door Opener, Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Rizzetta & Company, Inc / Kendyl Coplon
  • HOA Fee: $322/monthly

Land Information

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

Lot Information

  • Parcel ID: 3524170100000000600
  • Lot Size: 4533 sqft

Property Information

  • Property Type: Townhouse
  • Style: Contemporary
  • Year Built: 2020

Tax Information

  • Annual Tax: $5,989

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Ariel Cespedes
KW REALTY ELITE PARTNERS
(609) 424-8701

Source:
Stellar MLS
MLS#: TB8347217
Stellar MLS

Investment Summary


Monthly Cash Flow
-$717
Cap Rate
3.1%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-9.4%

Purchase Details

Find an Agent

Purchase price:
$270,000
Amount financed:
-$216,000
Down payment:
$54,000
Closing costs:
$8,100
Rehab costs:
$0
Initial cash invested:
$62,100
Square feet:
1,521
Cost per square foot:
$178
Monthly rent per square foot:
$1.45

Financing Details

Find a Lender

Loan amount:
$216,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,414
Property tax:
$499
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,067

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: (23%)
23%-$499-$5,990
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: (15%)
15%-$322-$3,864
Total operating expenses: (62%)
62%-$1,371-$16,454

Cash Flow


Monthly Yearly
Net operating income:
$697 $8,364
Mortgage payments:
-$1,414 -$16,968
Cash flow:
$717 $8,604