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

$425,000

For Sale - Active
2814 Timber Hawk Cir, Ocoee, FL 34761
3 Beds
2 Baths
1,660 Square Feet
0.11 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 23 hours ago
Updated: Sep 12, 2025 at 02:33AM

Investment Summary


Monthly Cash Flow
-$1,131
Cap Rate
3.0%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Property Description


0.11 Acres Lot
Built in 2019
For Sale - Active
Units n/a

One or more photo(s) has been virtually staged. Welcome to this beautifully maintained 3-bedroom, 2-bath home located in a gated community in desirable Timberlake in Ocoee. Built in 2019, this property combines modern style with everyday comfort. Step inside to find an open-concept layout with a spacious living and dining area, perfect for entertaining or family gatherings. The kitchen features stainless steel appliances, ample dark brown cabinetry, and a large island that’s ideal for meal prep and casual dining. The owner’s suite offers a walk-in closet and private bath with dual sinks and a glass-enclosed shower. Enjoy the Florida lifestyle in your private backyard—perfect for BBQs, play, or simply relaxing. The home also includes a two-car garage, energy-efficient windows, and contemporary finishes throughout. Located just minutes from West Oaks Mall, Publix, Starbucks, the West Orange Trail, and countless dining options, you’ll have everything you need right at your fingertips. Easy access to major highways means a quick commute to downtown Orlando, theme parks, and Orlando International Airport.

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: 3
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Sentry Management
  • HOA Fee: $176/monthly

Land Information

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

Lot Information

  • Parcel ID: 332128607000090
  • Lot Size: 4799 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2019

Tax Information

  • Annual Tax: $6,037

Utilities

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

Location

  • County: Orange

Listing Details


Listed by:
Jessica Polanco
MAINFRAME REAL ESTATE
(321) 443-2442

Source:
Stellar MLS
MLS#: O6334711
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,131
Cap Rate
3.0%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Purchase Details

Find an Agent

Purchase price:
$425,000
Amount financed:
-$340,000
Down payment:
$85,000
Closing costs:
$12,750
Rehab costs:
$0
Initial cash invested:
$97,750
Square feet:
1,660
Cost per square foot:
$256
Monthly rent per square foot:
$1.51

Financing Details

Find a Lender

Loan amount:
$340,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,177
Property tax:
$503
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,855

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: (20%)
20%-$503-$6,037
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: (7%)
7%-$176-$2,112
Total operating expenses: (52%)
52%-$1,304-$15,649

Cash Flow


Monthly Yearly
Net operating income:
$1,046 $12,552
Mortgage payments:
-$2,177 -$26,124
Cash flow:
-$1,131 -$13,572