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

$369,900

For Sale - Active
139 Grosvenor Loop, Davenport, FL 33897
4 Beds
2 Baths
1,562 Square Feet
0.11 Acres Lot
Built in 1999
For Sale - Active
1 Units
Checked: 1 hour ago
Updated: Sep 03, 2025 at 10:13AM

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
4.2%
Cash-on-Cash Return
-8.5%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-4.2%

Property Description


0.11 Acres Lot
Built in 1999
For Sale - Active
1 Units

Beautiful 4-Bedroom Pool Home in Gated Community – Short-Term Rental Approved and sold Fully Furnished Welcome to this stunning 4-bedroom, 2-bath pool home featuring a desirable south-facing pool with a privacy brick wall for the ultimate in relaxation and seclusion. Step inside to find tile flooring in all wet areas, the main living room, and the breakfast nook, offering style, easy maintenance, and durability. Located in a gated neighborhood with resort-style amenities, residents and guests alike can enjoy a clubhouse, sparkling community pool, and a fully equipped fitness center. The HOA provides peace of mind by taking care of all grounds maintenance, including lawn mowing and bush trimming, so you can focus on enjoying your home. Zoned for short-term rentals, this property offers exceptional flexibility—whether you’re looking for a full-time residence, a vacation getaway, or an income-producing investment. This home perfectly blends comfort, convenience, and the Florida lifestyle—just bring your swimsuit and start making memories!

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: Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Shingle
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: Extreme Management Team LLC
  • HOA Fee: $415/quarterly

Land Information

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

Lot Information

  • Parcel ID: 262524488064000900
  • Lot Size: 5001 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1999

Tax Information

  • Annual Tax: $3,539

Utilities

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

Location

  • County: Polk

Listing Details


Listed by:
Brian Smith, Jr.
CENTRAL FLORIDA REAL ESTATE
(352) 552-2851

Source:
Stellar MLS
MLS#: S5132798
Stellar MLS

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
4.2%
Cash-on-Cash Return
-8.5%
Debt Coverage Ratio
0.68
Internal Rate of Return (5 years)
-4.2%

Purchase Details

Find an Agent

Purchase price:
$369,900
Amount financed:
-$295,920
Down payment:
$73,980
Closing costs:
$11,097
Rehab costs:
$0
Initial cash invested:
$85,077
Square feet:
1,562
Cost per square foot:
$237
Monthly rent per square foot:
$1.60

Financing Details

Find a Lender

Loan amount:
$295,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,895
Property tax:
$295
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,365

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$295-$3,540
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (6%)
6%-$138-$1,656
Total operating expenses: (42%)
42%-$1,058-$12,696

Cash Flow


Monthly Yearly
Net operating income:
$1,292 $15,504
Mortgage payments:
-$1,895 -$22,740
Cash flow:
$603 $7,236