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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$537,000

For Sale - Active
2748 Cr 543, Sumterville, FL 33585
2 Beds
1 Bath
1,008 Square Feet
14.00 Acres Lot
Built in 1959
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Jul 14, 2025 at 01:03AM

Investment Summary


Monthly Cash Flow
-$1,939
Cap Rate
1.8%
Cash-on-Cash Return
-18.8%
Debt Coverage Ratio
0.30
Internal Rate of Return (5 years)
-14.2%

Property Description


14.00 Acres Lot
Built in 1959
For Sale - Active
Units n/a

Welcome to your private retreat! Tucked away at the end of a quiet dead-end street, this charming concrete block constructed 2-bedroom, 1-bathroom home sits on 14 beautifully manicured acres, surrounded by majestic grandfather oaks in a serene, park-like setting. Best of all, this property is not located in a flood zone, offering peace of mind for years to come. The home features a separate laundry room and a dedicated office space, perfect for remote work or use as a nursery/child's room. With upgraded insulation, energy-efficient A/C, and a modern water heater, comfort and efficiency are built in. The durable metal roof provides lasting protection. The property is fully fenced and cross-fenced, providing privacy and security. It includes a stall, paddock area and a large chicken enclosure ideal for animals or hobby farming. A 32' long shed/workshop offers plenty of space for storage, projects, or creative endeavors. Accessed via a remote gated entry, this property provides the perfect balance of seclusion and convenience. Whether you're looking for a peaceful retreat or a place to nurture your passions, this stunning property has it all. Don’t miss out on this rare find!

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: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 5

Exterior Features

  • Foundation: Slab
  • Roof Material: Metal

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential (Assumed)

Lot Information

  • Parcel ID: J26004
  • Lot Size: 609840 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Bungalow
  • Year Built: 1959

Tax Information

  • Annual Tax: $1,021

Utilities

  • Water & Sewer: Private, Well
  • Heating: Central, Electric
  • Cooling: Central Air

Location

  • County: Sumter

Listing Details


Listed by:
Jonathan Minerick
HOMECOIN.COM
(888) 400-2513

Source:
Stellar MLS
MLS#: TB8389619
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,939
Cap Rate
1.8%
Cash-on-Cash Return
-18.8%
Debt Coverage Ratio
0.30
Internal Rate of Return (5 years)
-14.2%

Purchase Details

Find an Agent

Purchase price:
$537,000
Amount financed:
-$429,600
Down payment:
$107,400
Closing costs:
$16,110
Rehab costs:
$0
Initial cash invested:
$123,510
Square feet:
1,008
Cost per square foot:
$533
Monthly rent per square foot:
$1.29

Financing Details

Find a Lender

Loan amount:
$429,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,751
Property tax:
$85
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,927

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$85-$1,021
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$410-$4,921

Cash Flow


Monthly Yearly
Net operating income:
$812 $9,744
Mortgage payments:
-$2,751 -$33,012
Cash flow:
$1,939 $23,268