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

$490,000

For Sale - Active
1821 Stanley St, Longwood, FL 32750
3 Beds
2 Baths
2,567 Square Feet
0.47 Acres Lot
Built in 2002
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 19, 2025 at 03:03AM

Investment Summary


Monthly Cash Flow
-$678
Cap Rate
4.6%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-3.0%

Property Description


0.47 Acres Lot
Built in 2002
For Sale - Active
Units n/a

New Roof, New ACs, 14 foot ceilings and 10 foot French Doors, Custom home with open floorplan and soaring ceilings is perfect for entertaining or generational family. Kitchen is a chef’s dream with lots of cabinets, pullout drawers and counter space. Features an 8’ x 4’ island with seating as well as a breakfast area and pantry. From the kitchen you can be part of activities in the family room and enjoy the gas fireplace. The formal dining room and living room allow plenty of extra space. French doors and crown molding throughout the home. A true split-plan, all three bedrooms have large windows for plenty of natural light. The large primary suite has over-sized walk-in closet and French doors opening onto porch. The ensuite has separate shower, tub and 2 sinks. You will love Rolling Hills Park that wraps around this home. Step out your door onto 100 acres of green space for jogging or playing whatever the family enjoys. The porch provides a great view and is a space for ping-pong and cookouts. The central location gives easy access to major highways and shopping. Other updates include newer roof, 2 new AC’s, new water heater and pre-wired for burglar alarm.

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): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Concrete Perimeter
  • Roof Type: Gable
  • Roof Material: Shingle

Land Information

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

Lot Information

  • Parcel ID: 0121295CK260E0150
  • Lot Size: 20644 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2002

Tax Information

  • Annual Tax: $3,007

Utilities

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

Location

  • County: Seminole

Listing Details


Listed by:
Sharon Snow
COLLADO REAL ESTATE
(321) 303-8899

Source:
Stellar MLS
MLS#: O6275419
Stellar MLS

Investment Summary


Monthly Cash Flow
-$678
Cap Rate
4.6%
Cash-on-Cash Return
-7.2%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-3.0%

Purchase Details

Find an Agent

Purchase price:
$490,000
Amount financed:
-$392,000
Down payment:
$98,000
Closing costs:
$14,700
Rehab costs:
$0
Initial cash invested:
$112,700
Square feet:
2,567
Cost per square foot:
$191
Monthly rent per square foot:
$1.21

Financing Details

Find a Lender

Loan amount:
$392,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,566
Property tax:
$251
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,034

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: (8%)
8%-$251-$3,007
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: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$1,026-$12,307

Cash Flow


Monthly Yearly
Net operating income:
$1,888 $22,656
Mortgage payments:
-$2,566 -$30,792
Cash flow:
$678 $8,136