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

$535,000

For Sale - Active
9532 Shadow Ln, Fort Pierce, FL 34951
3 Beds
3 Baths
2,767 Square Feet
0.42 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Aug 25, 2025 at 10:06AM

Investment Summary


Monthly Cash Flow
-$1,081
Cap Rate
3.7%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Property Description


0.42 Acres Lot
Built in 2006
For Sale - Active
Units n/a

HEY BUYERS....I'M TALKING TO YOU...ARE YOU LOOKING FOR A CREDIT AT CLOSING OR MAYBE YOU WANT TO BUY DOWN THE INTEREST RATE? LET'S MAKE A DEAL! THIS SELLER IS SUPER MOTIVATED. ALL WRITTEN OFFERS WILL RECEIVE RESPONSE WITH/IN 24 HOURS. Over 2700 sq feet w/ 3 Large Bedrooms & 3 Baths. Corner Lot. Brand New AC. Check out the pictures! Master Bedroom is HUGE w/ an additional sitting area & huge walk-in closets. Kitchen was remodeled w/ new counter tops, & stainless-steel appliances. Pantry & Laundry room inside of the house is a small detail that makes a big difference in your day to day. The garage is big enough for a workspace, private gym, & still has room for 2 vehicles. Hurricane impact windows & doors throughout. A/C is Brand New. Huge Yard. Call listing agent for a showing.

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: Attached, Driveway, Garage, GolfCartGarage, TwoOrMoreSpaces, GarageDoorOpener
  • Details: Driveway, Paver Block
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Hip
  • Roof Material: Spanish Tile
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $785/quarterly

Land Information

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

Lot Information

  • Parcel ID: 133450201160006
  • Lot Size: 18295 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Detached, OneStory
  • Year Built: 2006

Tax Information

  • Annual Tax: $10,055

Utilities

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

Location

  • County: St. Lucie

Listing Details


Listed by:
Marcus Barrios
Barrios and Associates Realty
(305) 588-6651

Source:
MIAMI REALTORS MLS
MLS#: A11836048
MIAMI REALTORS MLS

Investment Summary


Monthly Cash Flow
-$1,081
Cap Rate
3.7%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$535,000
Amount financed:
-$428,000
Down payment:
$107,000
Closing costs:
$16,050
Rehab costs:
$0
Initial cash invested:
$123,050
Square feet:
2,767
Cost per square foot:
$193
Monthly rent per square foot:
$1.45

Financing Details

Find a Lender

Loan amount:
$428,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,741
Property tax:
$838
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,859

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$838-$10,055
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (7%)
7%-$262-$3,144
Total operating expenses: (52%)
52%-$2,100-$25,199

Cash Flow


Monthly Yearly
Net operating income:
$1,660 $19,920
Mortgage payments:
-$2,741 -$32,892
Cash flow:
$1,081 $12,972