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

$469,000

For Sale - Active
5950 N Petunia Ter, Beverly Hills, FL 34465
3 Beds
2 Baths
2,173 Square Feet
1.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: May 01, 2025 at 04:06AM

Investment Summary


Monthly Cash Flow
-$996
Cap Rate
3.6%
Cash-on-Cash Return
-11.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.7%

Property Description


1.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Discover the perfect blend of privacy and convenience in this charming 3,340 sq ft under roof with 2,173 sq ft living area. Nestled in the highly sought after Pine Ridge Estates, you’ll be captivated by the bright and open layout, featuring tray ceilings and sliding glass doors that create a welcoming ambiance perfect for contemporary living and entertaining. This split three-bedroom home ensures maximum privacy for all. The primary bedroom features a garden tub to relax and a beautiful tiled walk-in shower. Oversized garage with dual doors and separate workshop that can be used as a home office or any additional living space that can be customized to suit your needs, adding even more value to this property. This home also features a screened in lanai for hosting year round outdoor gatherings overlooking a picturesque backyard with a handy outdoor shed for extra storage. This friendly equestrian community features 27.5 miles of scenic riding and walking trails, lighted tennis/pickle ball courts, flying fields, shuffleboard, dog park, playground, community barn and a community center with activities and more! Close proximity to several highly rated golf courses, and is 11+/- mi to Crystal River and Gulf beaches. Conveniently located just minutes from premiere shopping, dining, medical facilities, schools, entertainment and a short drive to state parks. HOA community fees of only $95 a year and NO FLOOD INSURANCE NEEDED. This stunning home is a true must see for those who seek space and want to enjoy the Florida lifestyle!

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
  • Details: Driveway, Oversized, 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: 11
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Pine Ridge
  • HOA Fee: $95/annually

Land Information

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

Lot Information

  • Parcel ID: 18E17S32003000730002.0
  • Lot Size: 43750 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2004

Tax Information

  • Annual Tax: $5,383

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Citrus

Listing Details


Listed by:
Dawn Bramblett
CENTURY 21 NATURE COAST
(352) 302-6128

Source:
Stellar MLS
MLS#: G5094099
Stellar MLS

Investment Summary


Monthly Cash Flow
-$996
Cap Rate
3.6%
Cash-on-Cash Return
-11.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.7%

Purchase Details

Find an Agent

Purchase price:
$469,000
Amount financed:
-$375,200
Down payment:
$93,800
Closing costs:
$14,070
Rehab costs:
$0
Initial cash invested:
$107,870
Square feet:
2,173
Cost per square foot:
$216
Monthly rent per square foot:
$1.24

Financing Details

Find a Lender

Loan amount:
$375,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,402
Property tax:
$449
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,040

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$449-$5,383
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (0%)
0%-$8-$96
Total operating expenses: (42%)
42%-$1,132-$13,579

Cash Flow


Monthly Yearly
Net operating income:
$1,406 $16,872
Mortgage payments:
-$2,402 -$28,824
Cash flow:
$996 $11,952