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

$165,000

For Sale - Active
8693 Bardmoor Blvd Apt 202B, Seminole, FL 33777
2 Beds
2 Baths
1,140 Square Feet
0.00 Acres Lot
Built in 1975
For Sale - Active
1 Units
Checked: 17 hours ago
Updated: Jul 25, 2025 at 08:00AM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$415
Cap Rate
9.2%
Cash-on-Cash Return
13.1%
Debt Coverage Ratio
1.49
Internal Rate of Return (5 years)
16.8%

Property Description


0.00 Acres Lot
Built in 1975
For Sale - Active
1 Units

LEISURE AND LOCATION AWAIT THE LUCKY BUYER IN THIS 2 bedroom 2 bath condo overlooking the beautiful pool and spa. Low maintenance and convenience to shops, eateries, Gulf beaches, and Seminole Lake Park enhance the desirability of this open floor plan with indoor utility just off the side of the screened balcony. TWO walk-in closets plus ample kitchen cabinetry provide storage inside the unit. Wood laminate and ceramic tile floors are easily kept. The covered carport protects against sun and rain & is located near the sidewalk to the elevator. Furnishings are available to further encourage "move-in readiness". The monthly fee includes community recreation & clubhouse, exterior maintenance, cable TV, water, sewer, trash, insurance & electric for common elements. Do not delay, call for an appointment 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: Assigned
  • Details: Assigned
  • 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: 4
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Slab
  • Roof Material: Membrane

HOA

  • Association: Tirria Williams

Land Information

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

Lot Information

  • Parcel ID: 243015181740022022
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Contemporary
  • Year Built: 1975

Tax Information

  • Annual Tax: $609

Utilities

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

Location

  • County: Pinellas

Listing Details


Listed by:
Lucile Casey LLC
BHHS FLORIDA PROPERTIES GROUP
(727) 409-6456

Source:
Stellar MLS
MLS#: U8255111
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
$415
Cap Rate
9.2%
Cash-on-Cash Return
13.1%
Debt Coverage Ratio
1.49
Internal Rate of Return (5 years)
16.8%

Purchase Details

Find an Agent

Purchase price:
$165,000
Amount financed:
-$132,000
Down payment:
$33,000
Closing costs:
$4,950
Rehab costs:
$0
Initial cash invested:
$37,950
Square feet:
1,140
Cost per square foot:
$145
Monthly rent per square foot:
$1.67

Financing Details

Find a Lender

Loan amount:
$132,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$845
Property tax:
$51
Insurance:
$133
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,029

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,900 $22,800
Vacancy loss: (6%)
6% -$114 -$1,368
Operating income:
$1,786 $21,432

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$51-$609
Insurance: (7%)
7%-$133-$1,596
Property management: (8%)
8%-$152-$1,824
Repairs & maintenance: (5%)
5%-$95-$1,140
Capital expenditures: (5%)
5%-$95-$1,140
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (28%)
28%-$526-$6,309

Cash Flow


Monthly Yearly
Net operating income:
$1,260 $15,120
Mortgage payments:
-$845 -$10,140
Cash flow:
$415 $4,980