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

$529,000

For Sale - Active
1812 Stoneywood Way, Apopka, FL 32712
4 Beds
3 Baths
2,686 Square Feet
0.21 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Jun 15, 2025 at 03:09AM

Investment Summary


Monthly Cash Flow
-$1,014
Cap Rate
4.0%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.7%

Property Description


0.21 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Welcome to your dream home! This stunning 4-bedroom, 2.5-bathroom residence with a 2-car garage will impress you from the moment you arrive. Located on Stoneywood Way in the sought after community of Errol Estates in Apopka, this beautiful property offers everything you need to live in luxury and comfort. The home's stunning beauty flows throughout, beginning with an elegant open floor plan featuring porcelain tile flooring and modern finishes. The dramatic kitchen showcases clean lines, gorgeous countertops, and stainless steel appliances, centered around a striking island perfect for both cooking and casual dining. Whether you're entertaining guests in the impressive living room or enjoying outdoor dining on the back balcony, this home provides the perfect setting for any occasion. The spacious primary bedroom features a huge walk-in closet and is conveniently connected to the luxurious primary bathroom, which boasts a relaxing bathtub, separate standing shower, and elegant dual vanity sinks. Three additional well-appointed bedrooms and another full bathroom and a half provide ample space for family and guests. The property's quiet location offers the perfect balance of tranquility and convenience, all just minutes from FL 429. The beautiful backyard provides additional outdoor space for relaxation and recreation. This home offers sophistication, elegance, and charm at its heart, providing you with everything you've ever dreamed of in a perfect family residence. Don't miss this opportunity to make this exceptional property your new home! Home Warranty available.

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): 3.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Leland Management
  • HOA Fee: $255/annually
  • Additional Association: Errol Estate Property Owners Association
  • Additional HOA Fee: $316/annually

Land Information

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

Lot Information

  • Parcel ID: 322028783000880
  • Lot Size: 9000 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2020

Tax Information

  • Annual Tax: $4,809

Utilities

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

Location

  • County: Orange

Listing Details


Listed by:
Nancy Cameron
COLDWELL BANKER REALTY
(804) 512-6624

Source:
Stellar MLS
MLS#: O6314494
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,014
Cap Rate
4.0%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.7%

Purchase Details

Find an Agent

Purchase price:
$529,000
Amount financed:
-$423,200
Down payment:
$105,800
Closing costs:
$15,870
Rehab costs:
$0
Initial cash invested:
$121,670
Square feet:
2,686
Cost per square foot:
$197
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$423,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.850%
Principal & interest:
$2,773
Property tax:
$401
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,398

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$401-$4,810
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (2%)
2%-$48-$576
Total operating expenses: (39%)
39%-$1,249-$14,986

Cash Flow


Monthly Yearly
Net operating income:
$1,759 $21,108
Mortgage payments:
-$2,773 -$33,276
Cash flow:
$1,014 $12,168