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

$290,000

For Sale - Active
5206 Cindy Kay Dr, Plant City, FL 33566
2 Beds
2 Baths
1,444 Square Feet
0.33 Acres Lot
Built in 1982
For Sale - Active
1 Units
Checked: 14 minutes ago
Updated: Aug 19, 2025 at 10:02AM

Investment Summary


Monthly Cash Flow
-$150
Cap Rate
5.5%
Cash-on-Cash Return
-2.7%
Debt Coverage Ratio
0.90
Internal Rate of Return (5 years)
1.4%

Property Description


0.33 Acres Lot
Built in 1982
For Sale - Active
1 Units

Charming 2 Bedroom, 2 Bath with Den that could be closed off for 3rd bedroom Home on .33 Acres – Perfect for First-Time Buyers! Welcome to this quaint 3-bedroom, 2-bath home, ideal for first-time homebuyers looking for comfort, functionality, and charm. Nestled on a spacious .33-acre lot, this property offers plenty of room to relax, play, and grow. Inside, you’ll find an open and inviting living space filled with natural light and vinyl plank flooring. The third bedroom is currently set up as a home office, perfect for remote work, hobbies, or guests. The primary suite features its own private bath, and the additional bedrooms has great space and storage. Step outside to enjoy the large backyard — ideal for entertaining, gardening, or simply enjoying peaceful afternoons at home. Located in a friendly neighborhood close to schools, parks, and shopping, this home is the perfect blend of cozy living and everyday convenience. No HOA or CDD

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

  • 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: 6
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Block
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: U27282130G000000000030
  • Lot Size: 14532 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1982

Tax Information

  • Annual Tax: $2,180

Utilities

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

Location

  • County: Hillsborough

Listing Details


Listed by:
Thomas Levieux, Jr
COVENANT REALTY
(813) 459-9038

Source:
Stellar MLS
MLS#: TB8398272
Stellar MLS

Investment Summary


Monthly Cash Flow
-$150
Cap Rate
5.5%
Cash-on-Cash Return
-2.7%
Debt Coverage Ratio
0.90
Internal Rate of Return (5 years)
1.4%

Purchase Details

Find an Agent

Purchase price:
$290,000
Amount financed:
-$232,000
Down payment:
$58,000
Closing costs:
$8,700
Rehab costs:
$0
Initial cash invested:
$66,700
Square feet:
1,444
Cost per square foot:
$201
Monthly rent per square foot:
$1.52

Financing Details

Find a Lender

Loan amount:
$232,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,486
Property tax:
$182
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,822

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: (8%)
8%-$182-$2,181
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: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$732-$8,781

Cash Flow


Monthly Yearly
Net operating income:
$1,336 $16,032
Mortgage payments:
-$1,486 -$17,832
Cash flow:
$150 $1,800