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

$299,900

For Sale - Active
14105 Agua Clara Dr, Hudson, FL 34667
3 Beds
2 Baths
1,627 Square Feet
0.14 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 25, 2025 at 09:28AM

Investment Summary


Monthly Cash Flow
-$793
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Property Description


0.14 Acres Lot
Built in 1996
For Sale - Active
Units n/a

Welcome to worry-free Florida living in a non age-restricted community! This beautifully Move In Ready, beautifully updated and maintained 3-bedroom, 2-bath, 2 car garage home with 1627 SQFT living space and a glass enclosed sitting area in the back! Your home is located in the desirable Beacon Point East Villages, was not affected by hurricanes or water from storms—a maintenance-free community offering resort-style amenities and a relaxed Gulf Coast lifestyle. Walk in your front door and enjoy beautiful matching Pergo flooring throughout bedrooms and living area, also has high ceilings. Your home features a family friendly, spacious, open floorplan that promotes conversations and family inclusiveness, an open light-filled living and dining area with a gorgeous over sized granite countertop (dimensions of island countertop approx 9'x3.5'), complete with a generous amount of soft close drawers and plenty of natural lighting. Relax and enjoy the sunrise on your paver covered East facing front sitting area... and enjoy your sunset on your screened west facing lanai... perfect for morning coffee or evening breezes. Anytime of day is delightful. This home is a must see! Sustained No water damage from 2024 hurricanes. Re-Roof in 2020, has a water conditioner and natural gas option cooking. NO CDD and a monthly HOA which includes exterior maintenance, lawn care, pest control, irrigation, basic cable and internet, trash service, and more—giving you peace of mind and low-maintenance convenience. You’ll also have access to 2 pools, and as part of the Beacon Woods East Master Association, you’ll enjoy a clubhouse with a fitness center, tennis and pickleball courts, bocce, shuffleboard, a library, and organized social events. Located just minutes from Bayonet Point hospital, Hudson Beach, Sunwest Beach, lots of shopping, medical centers, and top dining spot on and off the waterfront, with easy access to US-19 and SR-52. Approximately one hour from world renowned Tarpon Springs Sponge Docks, Clearwater beaches and Tampa International airport without the traffic. Whether you’re a snowbird, retiree, or first-time Florida buyer, this home is move-in ready and packed with extraordinary value. Don’t miss your chance to live the Florida lifestyle you’ve dreamed of!

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: 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: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Block
  • Roof Type: Gable
  • Roof Material: Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Beacon Woods East Villages
  • HOA Fee: $308/monthly

Land Information

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

Lot Information

  • Parcel ID: 2724160220000000350
  • Lot Size: 6001 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1996

Tax Information

  • Annual Tax: $3,940

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Jodi Holley
BHHS FLORIDA PROPERTIES GROUP
(352) 584-0513

Source:
Stellar MLS
MLS#: W7874898
Stellar MLS

Investment Summary


Monthly Cash Flow
-$793
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Purchase Details

Find an Agent

Purchase price:
$299,900
Amount financed:
-$239,920
Down payment:
$59,980
Closing costs:
$8,997
Rehab costs:
$0
Initial cash invested:
$68,977
Square feet:
1,627
Cost per square foot:
$184
Monthly rent per square foot:
$1.23

Financing Details

Find a Lender

Loan amount:
$239,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,536
Property tax:
$328
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,004

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$328-$3,940
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (15%)
15%-$309-$3,708
Total operating expenses: (57%)
57%-$1,137-$13,648

Cash Flow


Monthly Yearly
Net operating income:
$743 $8,916
Mortgage payments:
-$1,536 -$18,432
Cash flow:
$793 $9,516