Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    12611 1St Isle Hudson, FL 34667

    View on Map
    Sponsored
    For Sale
    $419,000

    Duplex - HUDSON, FL

    Type:Duplex
    Property size:
    1,224 SF
    Lot size:
    0.11 Acres
    Days on Market:
    2
    Last Refresh:
    Mar 23 at 4:06 am

    Property Features for 12611 1St Isle

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Duplex
    Standard status
    Active
    Zoning
    MF1
    Rooms
    Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4
    Bedrooms
    4
    APN
    16-25-04-0040-00000-2130
    Pets allowed
    Yes
    Interior features
    Ceiling Fans(s)
    Exterior features
    Sliding Doors
    Appliances
    Dryer, Microwave, Range, Refrigerator
    Size
    1,224 SF
    Lot size
    0.11 Acres

    Utilities

    Heating system
    Central, Electric (Heating)
    Cooling system
    Central Air
    Water front features
    Canal - Saltwater, Waterfront
    Water front
    1

    Building Details

    Year built
    1972
    Number of units
    2
    Flooring type
    Tile, Tile - Ceramic
    Building materials
    Block, Stucco
    Roof type
    Shingle
    Architectural style
    Other

    We can help!

    Listing Contact
    Nikky Yang Victorino
    Nikky Yang Victorino

    Capstone Realty & Associates

    Listing agent Nikky Yang Victorino License #3372350

    Listing date Mar 22, 2026

    MLS# TB8489197 Listing URL

    Copyright © 2026 Stellar MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Waterfront Duplex Ideal Investment Opportunity

    This duplex presents an investment opportunity, currently operating as a mid-term rental catering to traveling professionals and those needing temporary housing. Situated on a tidal canal, the property features a floating dock and a new seawall, providing direct access to the Gulf for boating and water activities. The property consists of two units, each featuring 2 bedrooms, 1 bathroom, a private lanai, and a stackable washer and dryer. The units are partially furnished. The property has been maintained, with a roof that is 5 years old and recent interior and exterior paint. Ample parking is available, with space for up to four vehicles. Located in Hudson, Florida, the property offers access to community events through the Leisure Beach Civic Association for an optional annual fee of $50. The property is zoned MF1 and has no HOA. The lot size is 0.11 acres and the property size is 1224 square feet. The property is suited for someone looking to enter the rental market or expand their portfolio, with the option to live in one unit and rent out the other. Pasco County regulations do not permit rentals under 30 days, but there is demand for mid-term stays.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Hudson
    County
    Pasco
    State
    Florida
    Longitude
    -82.703459
    Latitude
    28.340776

    Nearby Similar for Sale

    • $999,999
      5,054 SF

      US-19 Commercial Property For Sale

      Commercial property on US-19 with multiple buildings and owner financing.
      14827 Us Highway 19, Hudson, FL 34667
      View Details
    • $999,999
      5,054 SF

      US-19 Commercial Property For Sale

      Commercial property on US-19 with multiple buildings and income potential.
      14827 Us Highway 19, Hudson, FL 34667
      View Details
    • $799,900
      4,750 SF

      Versatile Commercial Property on US 19

      C-2 zoned property with high visibility and flexible space.
      14925 Us Highway 19, Hudson, FL 34667
      View Details
    • $1,495,000
      8,550 SF

      Marina Warehouse with Boat Ramp

      Marina warehouse with boat ramp and additional storage buildings.
      6912 Puffin Ln, Hudson, FL 34667
      View Details
    • $750,000
      4,214 SF

      Waterfront Commercial Investment Opportunity

      Five-unit commercial building with income potential in Hudson, Florida.
      6920 Clark St, Hudson, FL 34667
      View Details
    • $179,000
      1,380 SF

      Professional Office Near Medical Center

      Office condo near HCA Bayonet Point and assisted living facility.
      7414 Community Ct, Hudson, FL 34667
      View Details
    • $1,865,000
      11,152 SF

      Daycare Facility on 7.5 Acres

      Operating daycare facility with redevelopment potential in a growing area.
      12306 State Road 52, Hudson, FL 34669
      View Details
    • $1,865,000
      11,152 SF

      Daycare Facility on 7.5 Acres

      Operating daycare facility on 7.5 acres with redevelopment potential.
      12306 State Road 52, Hudson, FL 34669
      View Details
    • $894,900
      10,013 SF

      Income-Producing Garages on Commercial Way

      Gated property with rental income potential on 1.5 acres.
      16201 Us Highway 19, Hudson, FL 34667
      View Details
    • New
      $296,800
      Pending

      High-Exposure Commercial Property on State Road

      Commercial property with high traffic exposure, suitable for various businesses.
      11831 State Road 52, Hudson, FL 34669
      View Details
    • $299,000
      1,440 SF

      Hudson Office with C1 Zoning

      Commercial property with C1 zoning in a beachfront community.
      14309 Old Dixie Hwy, Hudson, FL 34667
      View Details
    • $699,000
      1.00 Acre

      Aripeka Gulf View Acreage

      Over 1 acre overlooking the Gulf of Mexico.
      8812 Camp Ln, Hudson, FL 34667
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex operating as a successful mid-term rental with Gulf access.
    Where is this duplex located?
    The property is located at 12611 1St Isle Hudson, FL.
    What is the asking price?
    The asking price for this property is $419,000.
    What are key features of this property?
    This property features: - Established mid-term rental property with proven income potential.; - Direct Gulf access via tidal canal, floating dock, and new seawall.; - Duplex configuration offers flexibility: rent both units or live in one and rent the other.
    (626) 893-9955
    Request Owner's contact information
    12611 1St Isle Hudson, FL 34667
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    12611 1St Isle
    Hudson, FL 34667
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    12611 1St Isle Hudson, FL 34667
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Nikky Yang Victorino
    Nikky Yang Victorino
    Real Estate License ID: 3372350
    Learn More
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!