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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$328,900

For Sale - Active
9202 N Satinwood Ter, Citrus Springs, FL 34433
3 Beds
2 Baths
1,535 Square Feet
0.23 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 19 hours ago
Updated: Sep 11, 2025 at 10:19AM

Investment Summary


Monthly Cash Flow
-$648
Cap Rate
3.8%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.0%

Property Description


0.23 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Custom 3 Bedroom, 2 Bathroom Home in Citrus Springs! This stunning custom-built home (2020) offers a modern coastal feel with thoughtful upgrades throughout. Step inside to elevated ceilings with tray accents and an inviting electric fireplace that sets the tone for the open living area. The kitchen is a chef’s dream, featuring upgraded cabinetry, quartz countertops, stainless steel appliances, pot filler, and a unique garage-style window that opens to the patio—perfect for entertaining. The spacious primary suite includes an en suite bathroom with a walk-in shower, dual sink vanity, and a walk-in closet. Two additional guest bedrooms are generously sized with hypoallergenic carpet. Outdoor living is made easy with a covered patio, complete outdoor kitchen with granite countertops and beverage fridge, plus gutters around the entire home. The oversized two-car garage offers epoxy-sealed floors, a Wi-Fi-enabled insulated garage door, and ample storage. Additional features include CCTV pre-wired home with cameras, and a hideaway sliding screen at the front door to enjoy Florida’s best weather months. Additionally the home has all Under Ground Utilities! This home is lightly lived in as a second home, this property feels nearly brand new. You won’t find another home like this in Citrus Springs—schedule your 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.

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

  • Description: Garage
  • Details: 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: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Association: Citrus Springs Civic Association

Land Information

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

Lot Information

  • Parcel ID: 18E17S10003003170020.0
  • Lot Size: 10000 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2020

Tax Information

  • Annual Tax: $2,453

Utilities

  • Water & Sewer: Public
  • Heating: Heat Pump
  • Cooling: Central Air

Location

  • County: Citrus

Listing Details


Listed by:
Cheyenne Copeland
HAVEN PROPERTY GROUP LLC
(352) 396-0112

Source:
Stellar MLS
MLS#: O6332246
Stellar MLS

Investment Summary


Monthly Cash Flow
-$648
Cap Rate
3.8%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-6.0%

Purchase Details

Find an Agent

Purchase price:
$328,900
Amount financed:
-$263,120
Down payment:
$65,780
Closing costs:
$9,867
Rehab costs:
$0
Initial cash invested:
$75,647
Square feet:
1,535
Cost per square foot:
$214
Monthly rent per square foot:
$1.17

Financing Details

Find a Lender

Loan amount:
$263,120
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,685
Property tax:
$205
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,016

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$205-$2,454
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (36%)
36%-$655-$7,854

Cash Flow


Monthly Yearly
Net operating income:
$1,037 $12,444
Mortgage payments:
-$1,685 -$20,220
Cash flow:
$648 $7,776