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

$779,000

Sale Pending
103 Longhorn Rd, Winter Park, FL 32792
5 Beds
3 Baths
3,493 Square Feet
0.72 Acres Lot
Built in 1969
Sale Pending
Units n/a
Checked: 14 hours ago
Updated: Jun 18, 2025 at 03:37AM

Investment Summary


Monthly Cash Flow
-$1,743
Cap Rate
3.5%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.3%

Property Description


0.72 Acres Lot
Built in 1969
Sale Pending
Units n/a

Under contract-accepting backup offers. One or more photo(s) has been virtually staged. Spacious 5 bedroom, 3 bathroom courtyard ranch home offers the perfect blend of comfort and functionality on a spacious .73 acre lot. Upon entering the home, you step into a foyer with the living room/den, dining room, owner’s suite and en suite bathroom to the left, a centrally located kitchen and the family room and additional bedrooms and bathrooms to the right. The kitchen highlights beautiful cabinets, granite counter tops and an eat-in dining space. The family room features a wood burning fireplace providing a warm and cozy space for relaxation. This split floor plan home offers four additional bedrooms and two bathrooms with a privacy door to separate the bedrooms from the living areas. Enhancing the home’s appeal are two bonus areas: a sitting room overlooking the lanai and pool and an adjacent room ideal for a billiard or rec room with wet bar and counter seating. The oversized pool and screened lanai is perfect for entertaining guests. The front, back and side yards are all generous in size. Two car attached garage, 1 car detached garage and additional outdoor covered parking with electric access. Upgrades include hot water heater 2025, electric panel 2024, pool equipment 2024, exterior & interior paint 2024, new luxury vinyl flooring 2024, new lighting and fans 2024. Located in the well-established community of Lake Ann Estates. Don’t miss out! Call today to schedule your 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.

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: Driveway, Garage Door Opener, Garage Faces Side, Ground Level, Guest, RV Parking, Workshop in Garage
  • Details: Covered, Driveway, Garage Door Opener, Garage Faces Side, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

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

Interior Features

  • # of Rooms: 15
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Slab
  • Roof Type: IRR/Cathedral
  • Roof Material: Shingle
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 27213050300000080
  • Lot Size: 31230 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1969

Tax Information

  • Annual Tax: $6,152

Utilities

  • Water & Sewer: Public
  • Heating: Central, Electric
  • Cooling: Central Air, Humidity Control, Wall/Window Unit(s)

Location

  • County: Seminole

Listing Details


Listed by:
Lisa Gould
KELLER WILLIAMS WINTER PARK
(407) 721-7612

Source:
Stellar MLS
MLS#: O6310602
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,743
Cap Rate
3.5%
Cash-on-Cash Return
-11.7%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-7.3%

Purchase Details

Find an Agent

Purchase price:
$779,000
Amount financed:
-$623,200
Down payment:
$155,800
Closing costs:
$23,370
Rehab costs:
$0
Initial cash invested:
$179,170
Square feet:
3,493
Cost per square foot:
$223
Monthly rent per square foot:
$1.15

Financing Details

Find a Lender

Loan amount:
$623,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$3,990
Property tax:
$513
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,783

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: (13%)
13%-$513-$6,152
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: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$1,513-$18,152

Cash Flow


Monthly Yearly
Net operating income:
$2,247 $26,964
Mortgage payments:
-$3,990 -$47,880
Cash flow:
$1,743 $20,916