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

$499,000

For Sale - Active
14872 Faversham Cir, Orlando, FL 32826
4 Beds
2 Baths
2,269 Square Feet
0.20 Acres Lot
Built in 1994
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Jun 11, 2025 at 03:28AM

Investment Summary


Monthly Cash Flow
-$996
Cap Rate
3.8%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.1%

Property Description


0.20 Acres Lot
Built in 1994
For Sale - Active
Units n/a

Welcome to University Estates – A Premier Community Near UCF! Nestled in the highly sought-after University Estates, this beautifully maintained 4-bedroom, 2-bathroom, 2,269 SF home sits on nearly a quarter-acre and offers the perfect blend of comfort, convenience, and nature. Enjoy access to fantastic community amenities, including a swimming pool, playground, tennis and basketball courts, walking trails, a dog park, a gazebo, and a fishing area. Surrounded by serene conservation land, residents frequently spot deer and other stunning wildlife—offering a peaceful retreat just minutes from UCF, SR 417, SR 408, Lockheed Martin, Research Park, Siemens, Oviedo, and Waterford Lakes. Step inside to discover an impressive open and split floor plan, soaring vaulted ceilings, and an abundance of natural light. The remodeled kitchen is a chef’s dream, featuring 42-inch wood cabinets, granite countertops, and modern finishes. The spacious master suite connects to a versatile 4th bedroom, ideal as a nursery or office. Unwind on the covered, screened-in patio, where you can take in breathtaking sunsets in the privacy of your backyard, lined with a lush hedge. Additional highlights include an oversized two-car garage with a work area, upgraded porcelain tile flooring with tall baseboards throughout, and a layout designed for effortless living. Location is everything! This home is just minutes from Alafaya’s top restaurants, shopping centers, and entertainment hotspots, providing endless dining and retail options. Whether you're looking for a cozy café, a fine dining experience, or major retailers, everything you need is within easy reach. This home truly has it all—prime location, thoughtful design, and unmatched community perks. Don’t miss out on this incredible opportunity—schedule your showing today!

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: 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: 10
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Greystone Management Company
  • HOA Fee: $96/monthly

Land Information

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

Lot Information

  • Parcel ID: 012231882501650
  • Lot Size: 8625 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1994

Tax Information

  • Annual Tax: $5,794

Utilities

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

Location

  • County: Orange

Listing Details


Listed by:
tanya Fei
AAA GLOBAL VENTURES PA
(626) 757-1567

Source:
Stellar MLS
MLS#: O6277401
Stellar MLS

Investment Summary


Monthly Cash Flow
-$996
Cap Rate
3.8%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.1%

Purchase Details

Find an Agent

Purchase price:
$499,000
Amount financed:
-$399,200
Down payment:
$99,800
Closing costs:
$14,970
Rehab costs:
$0
Initial cash invested:
$114,770
Square feet:
2,269
Cost per square foot:
$220
Monthly rent per square foot:
$1.37

Financing Details

Find a Lender

Loan amount:
$399,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,556
Property tax:
$483
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,256

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$483-$5,794
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (3%)
3%-$96-$1,152
Total operating expenses: (44%)
44%-$1,354-$16,246

Cash Flow


Monthly Yearly
Net operating income:
$1,560 $18,720
Mortgage payments:
-$2,556 -$30,672
Cash flow:
$996 $11,952