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

$315,000

Sale Pending
5533 Golden Nugget Dr, Holiday, FL 34690
3 Beds
2 Baths
1,428 Square Feet
0.17 Acres Lot
Built in 1982
Sale Pending
Units n/a
Checked: 2 days ago
Updated: Jul 16, 2025 at 07:03AM

Investment Summary


Monthly Cash Flow
-$226
Cap Rate
5.3%
Cash-on-Cash Return
-3.7%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.4%

Property Description


0.17 Acres Lot
Built in 1982
Sale Pending
Units n/a

Under contract-accepting backup offers. Welcome to this beautifully maintained and thoughtfully updated 3-bedroom, 2-bathroom home in the heart of Holiday, Florida! With nearly 1,500 square feet of living space, this move-in-ready residence offers both comfort and peace of mind thanks to recent major upgrades. The roof was replaced in 2019, the HVAC system in 2020, and a new water heater was installed in 2022. The home also features a water softening system and oversized backyard with a functional patio area adding value and quality to your daily living. Inside, you’ll find a functional layout ideal for both everyday living and entertainment. Just under 15 minutes from charming Downtown New Port Richey, you’ll enjoy easy access to shopping, dining, parks, and the Gulf Coast. Whether you’re a first-time homebuyer, downsizing, or looking for a smart investment, this property checks all the boxes. Don’t miss your opportunity to own a solid, updated home in a fantastic location!

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: In Garage
  • Details: Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Block, Slab
  • Roof Type: Gable
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: 3226160120000000930
  • Lot Size: 7475 sqft

Property Information

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

Tax Information

  • Annual Tax: $730

Utilities

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

Location

  • County: Pasco

Listing Details


Listed by:
Hannah-lynn Wallace
LPT REALTY, LLC
(727) 748-9022

Source:
Stellar MLS
MLS#: TB8395933
Stellar MLS

Investment Summary


Monthly Cash Flow
-$226
Cap Rate
5.3%
Cash-on-Cash Return
-3.7%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.4%

Purchase Details

Find an Agent

Purchase price:
$315,000
Amount financed:
-$252,000
Down payment:
$63,000
Closing costs:
$9,450
Rehab costs:
$0
Initial cash invested:
$72,450
Square feet:
1,428
Cost per square foot:
$221
Monthly rent per square foot:
$1.47

Financing Details

Find a Lender

Loan amount:
$252,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,614
Property tax:
$61
Insurance:
$147
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,822

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,100 $25,200
Vacancy loss: (6%)
6% -$126 -$1,512
Operating income:
$1,974 $23,688

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$61-$730
Insurance: (7%)
7%-$147-$1,764
Property management: (8%)
8%-$168-$2,016
Repairs & maintenance: (5%)
5%-$105-$1,260
Capital expenditures: (5%)
5%-$105-$1,260
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (28%)
28%-$586-$7,030

Cash Flow


Monthly Yearly
Net operating income:
$1,388 $16,656
Mortgage payments:
-$1,614 -$19,368
Cash flow:
$226 $2,712