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

$205,000

Sold
14090 Avenue Of The Grvs, Winter Garden, FL 34787
2 Beds
3 Baths
1,076 Square Feet
0.05 Acres Lot
Built in 2011
Sold
Units n/a
Checked: 13 hours ago
Updated: Jul 31, 2025 at 02:25AM

Investment Summary


Monthly Cash Flow
$96
Cap Rate
6.7%
Cash-on-Cash Return
2.4%
Debt Coverage Ratio
1.09
Internal Rate of Return (5 years)
6.4%

Property Description


0.05 Acres Lot
Built in 2011
Sold
Units n/a

Come see this beautiful well maintained two bedroom, two and a half bathroom, two story townhouse located in the beautiful community of Independence. Relaxing views from the living area with no front neighbors and ample guest parking right in front of your front door. The monthly HOA provides two community pools with fitness centers, internet and cable as well as interior and exterior pest control and the exterior structure. Great for first time home buyers, downsizing families or could also be a great investment opportunity to add to your clients rental portfolio.

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

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $297/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 272327812808910
  • Lot Size: 2340 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2011

Tax Information

  • Annual Tax: $1,732

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Orange

Listing Details


Listed by:
Charlie Solis
Regal R.E. Professionals LLC
(407) 462-4578

Source:
Stellar MLS
MLS#: O5560815
Stellar MLS

Investment Summary


Monthly Cash Flow
$96
Cap Rate
6.7%
Cash-on-Cash Return
2.4%
Debt Coverage Ratio
1.09
Internal Rate of Return (5 years)
6.4%

Purchase Details

Find an Agent

Purchase price:
$205,000
Amount financed:
-$164,000
Down payment:
$41,000
Closing costs:
$6,150
Rehab costs:
$0
Initial cash invested:
$47,150
Square feet:
1,076
Cost per square foot:
$191
Monthly rent per square foot:
$2.14

Financing Details

Find a Lender

Loan amount:
$164,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,050
Property tax:
$144
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,355

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$144-$1,732
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (13%)
13%-$297-$3,564
Total operating expenses: (44%)
44%-$1,016-$12,196

Cash Flow


Monthly Yearly
Net operating income:
$1,146 $13,752
Mortgage payments:
-$1,050 -$12,600
Cash flow:
$96 $1,152