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

$315,000

Sold
17524 Hidden Forest Dr, Clermont, FL 34714
3 Beds
3 Baths
1,852 Square Feet
0.03 Acres Lot
Built in 2020
Sold
1 Units
Checked: 15 hours ago
Updated: Jun 21, 2025 at 01:57AM

Investment Summary


Monthly Cash Flow
-$404
Cap Rate
4.6%
Cash-on-Cash Return
-6.7%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.5%

Property Description


0.03 Acres Lot
Built in 2020
Sold
1 Units

Located on 30 acres of nature conservation area, this brand new, modern, TURNKEY FURNISHED townhomes w/ private heated pool under screened-in lanai is priced $45k BELOW builder's current prices. Built w/ the latest in eco-friendly construction technologies, designed to save you money for years to come. This 3 bedroom, 3 bathroom townhome features luxurious porcelain tile floors, modern cabinetry, and premium quartz countertops. Bright and spacious floor plan. Upstairs the oversized Master bedroom features an en-suite bathroom, along with plentiful storage space. This community has no rental restrictions, affordable HOA and is within close proximity to world-class theme parks, attractions, golf courses, shopping, and restaurants. Less than 8 miles to Walt Disney World’s Western Entrance.

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: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Alisha Ravidatt
  • HOA Fee: $300/monthly

Land Information

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

Lot Information

  • Parcel ID: 252426193000004300
  • Lot Size: 1350 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2020

Tax Information

  • Annual Tax: $2,579

Utilities

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

Location

  • County: Lake

Listing Details


Listed by:
Aldo Davico, Jr
FLORIDA REALTY INVESTMENTS
(305) 517-7772

Source:
Stellar MLS
MLS#: O5929832
Stellar MLS

Investment Summary


Monthly Cash Flow
-$404
Cap Rate
4.6%
Cash-on-Cash Return
-6.7%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.5%

Purchase Details

Find an Agent

Purchase price:
$315,000
Amount financed:
-$252,000
Down payment:
$63,000
Closing costs:
$9,450
Rehab costs:
$0
Initial cash invested:
$72,450
Square feet:
1,852
Cost per square foot:
$170
Monthly rent per square foot:
$1.35

Financing Details

Find a Lender

Loan amount:
$252,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,614
Property tax:
$215
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,004

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: (9%)
9%-$215-$2,579
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: (12%)
12%-$300-$3,600
Total operating expenses: (46%)
46%-$1,140-$13,679

Cash Flow


Monthly Yearly
Net operating income:
$1,210 $14,520
Mortgage payments:
-$1,614 -$19,368
Cash flow:
$404 $4,848