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

$285,000

For Sale - Active
169 Claffey Ct, Haines City, FL 33844
3 Beds
2 Baths
1,548 Square Feet
0.14 Acres Lot
Built in 2017
For Sale - Active
1 Units
Checked: 11 hours ago
Updated: Aug 24, 2025 at 10:15AM

Investment Summary


Monthly Cash Flow
-$1,146
Cap Rate
1.3%
Cash-on-Cash Return
-21.0%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.3%

Property Description


0.14 Acres Lot
Built in 2017
For Sale - Active
1 Units

This fully furnished 3-bedroom, 2-bathroom single-family home features a modern open-concept design, stainless steel appliances, and a spacious living and dining area. Enjoy a covered two-car garage, a screened pool with relaxing lake views, and a covered lanai—perfect for family fun and entertaining. Located just 40 minutes from Disney and with easy access to I-4, Orlando, Tampa, and nearby beaches, this home sits in the luxury Balmoral Resort community. Amenities include a clubhouse, fitness center, resort-style pool, water park, hot tub, cabanas, fire pit, arcade, business center, walking trails, lakes, and more—all included in the HOA

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: 3

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: Tile
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: Artemis Lifestyle Services, Inc
  • HOA Fee: $2,058/quarterly
  • Additional Association: Miguel Ubiles

Land Information

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

Lot Information

  • Parcel ID: 272732804507000320
  • Lot Size: 6151 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2017

Tax Information

  • Annual Tax: $6,211

Utilities

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

Location

  • County: Polk

Listing Details


Listed by:
Rodrigo Dias de Freitas
CELEBRITY GLOBAL REALTY LLC
(407) 334-9554

Source:
Stellar MLS
MLS#: O6338440
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,146
Cap Rate
1.3%
Cash-on-Cash Return
-21.0%
Debt Coverage Ratio
0.22
Internal Rate of Return (5 years)
-16.3%

Purchase Details

Find an Agent

Purchase price:
$285,000
Amount financed:
-$228,000
Down payment:
$57,000
Closing costs:
$8,550
Rehab costs:
$0
Initial cash invested:
$65,550
Square feet:
1,548
Cost per square foot:
$184
Monthly rent per square foot:
$1.42

Financing Details

Find a Lender

Loan amount:
$228,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,460
Property tax:
$518
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,132

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: (24%)
24%-$518-$6,212
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%-$686-$8,232
Total operating expenses: (80%)
80%-$1,754-$21,044

Cash Flow


Monthly Yearly
Net operating income:
$314 $3,768
Mortgage payments:
-$1,460 -$17,520
Cash flow:
$1,146 $13,752