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

$339,990

For Sale - Active
6783 Grace Hammock Rd, Harmony, FL 34773
3 Beds
2 Baths
1,501 Square Feet
0.11 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Jun 20, 2025 at 03:32AM

Investment Summary


Monthly Cash Flow
-$731
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

Property Description


0.11 Acres Lot
Built in 2022
For Sale - Active
Units n/a

This charming home, located in the highly desirable Harmony West, offers an excellent location with convenient access to the medical area of Lake Nona. Featuring 3 spacious bedrooms and 2 modern bathrooms, this practically new residence is designed for comfort and style. The home boasts a fenced yard, perfect for privacy and outdoor enjoyment, and a screened porch that invites relaxation. The kitchen is equipped with stainless steel appliances, adding a touch of elegance, while the ample closets provide plenty of storage space. This property is an ideal choice for those seeking a blend of modern living and a prime location.

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: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Association Solutions of Central Florida Mark
  • HOA Fee: $130/quarterly

Land Information

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

Lot Information

  • Parcel ID: 242631343900013050
  • Lot Size: 4792 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2022

Tax Information

  • Annual Tax: $5,938

Utilities

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

Location

  • County: Osceola

Listing Details


Listed by:
Luceyda Rodriguez Otero
AGENT TRUST REALTY CORPORATION
(407) 301-8394

Source:
Stellar MLS
MLS#: S5125733
Stellar MLS

Investment Summary


Monthly Cash Flow
-$731
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

Purchase Details

Find an Agent

Purchase price:
$339,990
Amount financed:
-$271,992
Down payment:
$67,998
Closing costs:
$10,200
Rehab costs:
$0
Initial cash invested:
$78,198
Square feet:
1,501
Cost per square foot:
$227
Monthly rent per square foot:
$1.53

Financing Details

Find a Lender

Loan amount:
$271,992
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,780
Property tax:
$495
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,436

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: (22%)
22%-$495-$5,938
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%-$43-$516
Total operating expenses: (48%)
48%-$1,113-$13,354

Cash Flow


Monthly Yearly
Net operating income:
$1,049 $12,588
Mortgage payments:
-$1,780 -$21,360
Cash flow:
$731 $8,772