4054 Indian River St
Spring Hill, FL 34609View map
- Single-family
- 4 bd
- 3 ba
- 2,493 sq ft
$450,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Rent estimate in progress
We say whether it nets positive once its rent estimate is in.
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. Its flood zone is not checked yet.
- HOA
- $143 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Single-family
- Units
- 1
- Bedrooms
- 4
- Bathrooms
- 3
- Size
- 2,493 sq ft
- Year built
- Not listed
- HOA fee
- $143 a month
- Annual tax bill
- Not listed
- Days on market
- 1 day (listed Nov 5, 2026)
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Spring Hill
731 homes for sale in Spring Hill
$399,999
14818 Edgemere Dr
Spring Hill, FL 34609
4 bd · 3.5 ba · 2,886 sq ft
New construction$318,100
3836 Daybreak Run Loop
Spring Hill, FL 34609
3 bd · 2 ba · 1,478 sq ft
$700,000
14071 Linden Dr
Spring Hill, FL 34609
5 bd · 2.5 ba · 2,773 sq ft
$349,900
3617 Braemere Dr
Spring Hill, FL 34609
4 bd · 3 ba · 2,271 sq ft
$380,000
13403 Bolton Ct
Spring Hill, FL 34609
4 bd · 2 ba · 2,045 sq ft
$335,000
2277 Champlain Ave
Spring Hill, FL 34609
3 bd · 2 ba · 1,955 sq ft
In Spring Hill, 3 nets positive at 20% down. Members see which ones, with the rent, the monthly payment and what each one nets.
See which onesListing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.