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

$265,000

For Sale - Active
1301 Tuscan Ter Unit 9308, Davenport, FL 33896
3 Beds
2 Baths
1,244 Square Feet
0.27 Acres Lot
Built in 2008
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Jun 28, 2025 at 06:31PM

Investment Summary


Monthly Cash Flow
-$794
Cap Rate
2.5%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.41
Internal Rate of Return (5 years)
-11.1%

Property Description


0.27 Acres Lot
Built in 2008
For Sale - Active
Units n/a

Discover this exceptional penthouse-level 2-bedroom, 2-bathroom condominium at the exclusive Tuscana Resort community in Champions Gate, Davenport. This completely renovated and furnished residence features accessibility accommodations and showcases contemporary upgrades including luxury vinyl plank flooring throughout (no carpeting), updated furnishings, and modern systems with both HVAC and water heater recently installed within the past four years. The welcoming screened lanai provides the perfect space to embrace Florida's year-round sunshine, while the interior offers an open concept living space adorned with stylish contemporary finishes. The gourmet kitchen is equipped with granite countertops, brand-new stainless-steel appliances, and everything needed for culinary preparation. Both bedrooms are elegantly appointed as peaceful sanctuaries, with the primary suite featuring an private ensuite bathroom. Resort amenities include a temperature-controlled swimming pool with spa, private cabanas, state-of-the-art fitness facility, clubhouse, entertainment theater, and on-site restaurant and lounge, all nestled within magnificent, landscaped surroundings. The strategic location just off Interstate 4 provides seamless access to Orlando's renowned theme parks, premier shopping destinations, championship golf courses, and diverse dining experiences. This turnkey property represents an outstanding opportunity for those seeking either a luxury vacation residence or a profitable rental investment in one of Central Florida's most desirable resort communities. The combination of modern amenities, prime location, and comprehensive furnishing package creates an unparalleled offering in today's market.

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

  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 10
  • # of Stories: 4
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Rock, Stone
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: ARTEMIS LYFESTYLES / 4077052190
  • HOA Fee: $460/monthly
  • Additional Association: ARTEMIS LIFESTYLES
  • Additional HOA Fee: $232/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 332527532300019308
  • Lot Size: 11882 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 2008

Tax Information

  • Annual Tax: $3,150

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Osceola

Listing Details


Listed by:
Jaime Delgado
AL DIA REAL ESTATE
(689) 269-0469

Source:
Stellar MLS
MLS#: S5129751
Stellar MLS

Investment Summary


Monthly Cash Flow
-$794
Cap Rate
2.5%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.41
Internal Rate of Return (5 years)
-11.1%

Purchase Details

Find an Agent

Purchase price:
$265,000
Amount financed:
-$212,000
Down payment:
$53,000
Closing costs:
$7,950
Rehab costs:
$0
Initial cash invested:
$60,950
Square feet:
1,244
Cost per square foot:
$213
Monthly rent per square foot:
$1.77

Financing Details

Find a Lender

Loan amount:
$212,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,357
Property tax:
$263
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,774

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$263-$3,150
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (31%)
31%-$692-$8,304
Total operating expenses: (68%)
68%-$1,505-$18,054

Cash Flow


Monthly Yearly
Net operating income:
$563 $6,756
Mortgage payments:
-$1,357 -$16,284
Cash flow:
$794 $9,528