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

$324,995

Sale Pending
566 Valentina Ln, Auburndale, FL 33823
4 Beds
2 Baths
1,707 Square Feet
0.13 Acres Lot
Built in 2021
Sale Pending
1 Units
Checked: 13 hours ago
Updated: Jun 18, 2025 at 03:36AM

Investment Summary


Monthly Cash Flow
-$405
Cap Rate
4.8%
Cash-on-Cash Return
-6.5%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-2.3%

Property Description


0.13 Acres Lot
Built in 2021
Sale Pending
1 Units

This beautifully maintained 4-bedroom, 2-bathroom home, built in 2021, offers the perfect combination of modern living and convenience. Featuring an open floor plan, the kitchen shines with stainless steel appliances, granite countertops, a large island, plenty of cabinet space, and a walk-in pantry for added storage. The living room, dining room combination allows room for everyone and is perfect for entertaining. The spacious primary suite offers plenty of space to relax and unwind with an en-suite bath boasting a garden tub, walk-in shower, dual vanities, and a private water closet. Two bedrooms and a bath are conveniently located at the front of the home for family members or guests who can have plenty of privacy during their stay. The laundry room, which is just off the kitchen, has a folding counter which adds extra functionality. Step outside to your screened back porch, overlooking an above-ground pool and a fully fenced backyard with low maintenance vinyl fencing. The sprinkler system will keep your lawn looking pristine year-round. Conveniently located just minutes from shopping and downtown Auburndale, and quick access to SR 33 and I-4, commuting to Tampa or Orlando is a breeze. This home has it all- move-in ready and waiting for you! Schedule your showing today!

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): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Shingle
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: HC Managment
  • HOA Fee: $500/annually

Land Information

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

Lot Information

  • Parcel ID: 252726300815000170
  • Lot Size: 5685 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2021

Tax Information

  • Annual Tax: $3,034

Utilities

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

Location

  • County: Polk

Listing Details


Listed by:
Jamie Mild
THE MARKET REALTY COMPANY
(330) 646-1169

Source:
Stellar MLS
MLS#: P4932959
Stellar MLS

Investment Summary


Monthly Cash Flow
-$405
Cap Rate
4.8%
Cash-on-Cash Return
-6.5%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-2.3%

Purchase Details

Find an Agent

Purchase price:
$324,995
Amount financed:
-$259,996
Down payment:
$64,999
Closing costs:
$9,750
Rehab costs:
$0
Initial cash invested:
$74,749
Square feet:
1,707
Cost per square foot:
$190
Monthly rent per square foot:
$1.35

Financing Details

Find a Lender

Loan amount:
$259,996
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,697
Property tax:
$253
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,111

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$253-$3,034
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (2%)
2%-$42-$504
Total operating expenses: (38%)
38%-$870-$10,438

Cash Flow


Monthly Yearly
Net operating income:
$1,292 $15,504
Mortgage payments:
-$1,697 -$20,364
Cash flow:
$405 $4,860