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
See all photos

$430,000

Sold
3501 Danby Ct, Orlando, FL 32812
2 Beds
2 Baths
1,470 Square Feet
0.21 Acres Lot
Built in 1984
Sold
Units n/a
Checked: 8 hours ago
Updated: Jul 15, 2025 at 05:22AM

Investment Summary


Monthly Cash Flow
-$819
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Property Description


0.21 Acres Lot
Built in 1984
Sold
Units n/a

Welcome home! 3501 Danby Court is a luxurious and spacious 2 bedroom, 2 bathroom, 2 story home located in the beautiful Bryn Mawr neighborhood with an HOA, clubhouse, pool, playground and tennis courts. Pulling in from the driveway, there is a beautiful landscaped view of the front yard and Lake Farrar with a cozy sitting area to the side. Walking inside to the classically-lit foyer entrance leads right to the grand living room that has vaulted ceilings, a ceiling fan to cool you down from the Florida heat, and a magnificent, brick wood-buring fireplace! The second bathroom is located adjacent to the entrance. It has a darling single vanity, shower and tub, with ceramic tiling. It trails into the second bedroom with a mirrored closet and ceiling fan. The generous-sized master bedroom is located just down the hall convenient with a beautiful en-suite bathroom. The bedroom is equipped with its own cooling ceiling fan, an elegant wood floor look, and a large closet! The walls are a blank canvas for all of your decorating desires! The en-suite bathroom features a standing shower, double vanity sinks and ceramic tile flooring as well. The cozy kitchen has contemporary cabinets and counter tops. It sits right off the dining room, perfect for entertaining. Of course, the luxury vinyl flooring continues throughout the downstairs. Upstairs is a large, comfy-carpeted loft with a great overview of the living room, kitchen and dining room! The screened-in, brick patio has a wonderful view of the 8-acre Lake Farrar and the very large backyard! Perfect for gatherings and entertaining or quiet times for relaxation! Minutes away from 436 and FL-15. Lots of shops and restaurants around! Very close to the schools. Very convenient for families! Come view this property, 3501 Danby Court, and make it yours! <div style="padding:56.25% 0 0 0;position:relative;"><iframe src="https://my.matterport.com/show/?m=snRYAMBsoC4&mls=1" frameborder="0" allow="autoplay; fullscreen" allowfullscreen style="position:absolute;top:0;left:0;width:100%;height:100%;"></iframe></div>

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: Covered, Driveway, Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Other, Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Bryn Mawr South
  • HOA Fee: $55/monthly

Land Information

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

Lot Information

  • Parcel ID: 042330103000290
  • Lot Size: 9017 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Florida, Other, Ranch
  • Year Built: 1984

Tax Information

  • Annual Tax: $3,435

Utilities

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

Location

  • County: Orange

Listing Details


Listed by:
Bethanne Baer
BEAR TEAM REAL ESTATE
(407) 228-1112

Source:
Stellar MLS
MLS#: O6313465
Stellar MLS

Investment Summary


Monthly Cash Flow
-$819
Cap Rate
3.9%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$430,000
Amount financed:
-$344,000
Down payment:
$86,000
Closing costs:
$12,900
Rehab costs:
$0
Initial cash invested:
$98,900
Square feet:
1,470
Cost per square foot:
$293
Monthly rent per square foot:
$1.70

Financing Details

Find a Lender

Loan amount:
$344,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$2,203
Property tax:
$286
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,664

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: (11%)
11%-$286-$3,435
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: (2%)
2%-$55-$660
Total operating expenses: (39%)
39%-$966-$11,595

Cash Flow


Monthly Yearly
Net operating income:
$1,384 $16,608
Mortgage payments:
-$2,203 -$26,436
Cash flow:
$819 $9,828