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

$192,000

For Sale - Active
3 Cypress Run Apt 33A, Homosassa, FL 34446
2 Beds
2 Baths
1,643 Square Feet
0.01 Acres Lot
Built in 1981
For Sale - Active
Units n/a
Checked: 1 hour ago
Updated: Sep 03, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
$75
Cap Rate
6.6%
Cash-on-Cash Return
2.0%
Debt Coverage Ratio
1.08
Internal Rate of Return (5 years)
6.0%

Property Description


0.01 Acres Lot
Built in 1981
For Sale - Active
Units n/a

Welcome to this stunning condo located in the serene community of Sugarmill Woods. This spacious 2-bedroom, 2-bathroom condo offers comfort, style, and modern upgraded kitchen. The heart of the home is the fully renovated kitchen, featuring crisp light cabinetry, elegant quartz countertops, and all new LG stainless steel appliances. Overhead, a custom shiplap-paneled light fixture, painted a fresh, bright light and airy color, adds architectural charm while housing recessed LED can lights that cast a warm, even glow over the entire space. This thoughtful combination of style and illumination makes the kitchen both beautiful and highly functional for cooking, entertaining and everyday living. The open layout flows seamlessly into the dining and living areas, offering inviting space filled with natural light and features large windows framing sweeping views of the lush golf course- a perfect backdrop for relaxing mornings or entertaining guests. Both bedrooms are generously sized, with the primary suite offering an on-suite bathroom for added convenience. Enjoy all that Sugarmill Woods-Cypress Run with its peaceful surroundings, manicured landscaping, and convenient location near shopping, dining, and recreational opportunities.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 3

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Flat
  • Roof Material: Membrane

HOA

  • Has HOA: Yes
  • Association: Cypress Run Condominium Association
  • HOA Fee: $124/annually
  • Additional Association: Sugarmill Woods Community

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 18E20S130010000H0033.A
  • Lot Size: 622 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1981

Tax Information

  • Annual Tax: $2,072

Utilities

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

Location

  • County: Citrus

Listing Details


Listed by:
Amy Maki
TROTTER REALTY
(352) 697-2723

Source:
Stellar MLS
MLS#: OM707852
Stellar MLS

Investment Summary


Monthly Cash Flow
$75
Cap Rate
6.6%
Cash-on-Cash Return
2.0%
Debt Coverage Ratio
1.08
Internal Rate of Return (5 years)
6.0%

Purchase Details

Find an Agent

Purchase price:
$192,000
Amount financed:
-$153,600
Down payment:
$38,400
Closing costs:
$5,760
Rehab costs:
$0
Initial cash invested:
$44,160
Square feet:
1,643
Cost per square foot:
$117
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$153,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$984
Property tax:
$173
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,283

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$173-$2,072
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (1%)
1%-$10-$120
Total operating expenses: (35%)
35%-$633-$7,592

Cash Flow


Monthly Yearly
Net operating income:
$1,059 $12,708
Mortgage payments:
-$984 -$11,808
Cash flow:
$75 $900