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

$334,999

Sale Pending
8617 Triumph Cir, Wildwood, FL 34785
5 Beds
3 Baths
2,605 Square Feet
0.13 Acres Lot
Built in 2022
Sale Pending
Units n/a
Checked: 1 day ago
Updated: Jul 09, 2025 at 03:29AM

Investment Summary


Monthly Cash Flow
-$67
Cap Rate
5.9%
Cash-on-Cash Return
-1.0%
Debt Coverage Ratio
0.96
Internal Rate of Return (5 years)
3.0%

Property Description


0.13 Acres Lot
Built in 2022
Sale Pending
Units n/a

Under contract-accepting backup offers. $$ PRICED TO SELL $$ WHY WAIT MONTHS & MONTHS FOR NEW CONSTRUCTION!? Welcome to your MOVE IN READY dream home! This beautifully designed 2-story residence, built in 2022, offers the perfect blend of modern elegance and spacious living. With 5 generous bedrooms and 3 well-appointed bathrooms, this home is ideal for families of all sizes. NO CDD/BONDS OR AGE RESTRICTIONS. Step inside to discover soaring high ceilings that create an airy atmosphere throughout the main living areas. The chef's kitchen features exquisite granite countertops and ample storage, making it perfect for entertaining or family gatherings. The open-concept design flows seamlessly into the dining and living areas, providing a warm and inviting space to relax. Need extra space? The 2 extra bonus rooms can serve as a cozy office, den, or playroom, catering to your lifestyle needs. Outside, you'll find a spacious backyard, perfect for outdoor entertaining or even the potential for a pool, surrounded by vinyl fencing for privacy. Located just minutes away from a brand new Wawa, Home Depot, Target, Cosco, Walgreens, CVS, Outback, Panda Express, Crumbl Cookie, shopping, dining, medical facilities, Brownwood Paddock Square, Lake Sumter Landing, and the vibrant community of The Villages, this home combines convenience with comfort. Don’t miss the opportunity to make this stunning property your own! Schedule a showing today!

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: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Foundation: Slab
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Triumph HOA
  • HOA Fee: $65/monthly

Land Information

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

Lot Information

  • Parcel ID: D32F028
  • Lot Size: 5535 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2022

Tax Information

  • Annual Tax: $128

Utilities

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

Location

  • County: Sumter

Listing Details


Listed by:
Nathaniel Suleiman
CENTRAL CITY REALTY
(352) 456-1941

Source:
Stellar MLS
MLS#: OM700653
Stellar MLS

Investment Summary


Monthly Cash Flow
-$67
Cap Rate
5.9%
Cash-on-Cash Return
-1.0%
Debt Coverage Ratio
0.96
Internal Rate of Return (5 years)
3.0%

Purchase Details

Find an Agent

Purchase price:
$334,999
Amount financed:
-$267,999
Down payment:
$67,000
Closing costs:
$10,050
Rehab costs:
$0
Initial cash invested:
$77,050
Square feet:
2,605
Cost per square foot:
$129
Monthly rent per square foot:
$0.96

Financing Details

Find a Lender

Loan amount:
$267,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,716
Property tax:
$11
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,902

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (0%)
0%-$11-$128
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (3%)
3%-$65-$780
Total operating expenses: (28%)
28%-$701-$8,408

Cash Flow


Monthly Yearly
Net operating income:
$1,649 $19,788
Mortgage payments:
-$1,716 -$20,592
Cash flow:
$67 $804