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

$338,900

Sold
13772 Dunwoody Dr, Spring Hill, FL 34609
4 Beds
3 Baths
2,620 Square Feet
0.00 Acres Lot
Built in 2006
Sold
1 Units
Checked: 17 hours ago
Updated: Jul 30, 2025 at 02:27AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$46
Cap Rate
6.0%
Cash-on-Cash Return
-0.7%
Debt Coverage Ratio
0.97
Internal Rate of Return (5 years)
3.3%

Property Description


0.00 Acres Lot
Built in 2006
Sold
1 Units

Brand New! WOW! this 4/2.5/3 plus has corner lot location in a very beautiful Sterling Hill community with open floor plan and lot of upgrades an architectural design with 2 seperate cover patios and 1st floor master suite. Large open kitchen with islandThis home is a great open floor plan with first floor master suite that boasts of a luxurious garden bath with designer tile. Doors lead out onto the covered patio that leads you to the great room and an additional patio off the dinnett for convience inentertaining ease (perfect for an outdoor kitchen). Come see for yourself. Owner willing to rent or do a rent/purchase agreement.

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
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $420/annually

Land Information

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

Lot Information

  • Parcel ID: R0922318360101000680
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary
  • Year Built: 2006

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Hernando

Listing Details


Listed by:
KEENA MEYER
American Realty Group
(813) 380-7639

Source:
Stellar MLS
MLS#: T2221195
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$46
Cap Rate
6.0%
Cash-on-Cash Return
-0.7%
Debt Coverage Ratio
0.97
Internal Rate of Return (5 years)
3.3%

Purchase Details

Find an Agent

Purchase price:
$338,900
Amount financed:
-$271,120
Down payment:
$67,780
Closing costs:
$10,167
Rehab costs:
$0
Initial cash invested:
$77,947
Square feet:
2,620
Cost per square foot:
$129
Monthly rent per square foot:
$0.95

Financing Details

Find a Lender

Loan amount:
$271,120
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,736
Property tax:
$0
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,911

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: (n/a)
n/an/an/a
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: (1%)
1%-$35-$420
Total operating expenses: (26%)
26%-$660-$7,920

Cash Flow


Monthly Yearly
Net operating income:
$1,690 $20,280
Mortgage payments:
-$1,736 -$20,832
Cash flow:
$46 $552