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

$409,900

Sale Pending
7041 Buttonbush Loop, Harmony, FL 34773
3 Beds
3 Baths
2,366 Square Feet
0.12 Acres Lot
Built in 2003
Sale Pending
Units n/a
Checked: 23 hours ago
Updated: Jun 08, 2025 at 03:37AM

Investment Summary


Monthly Cash Flow
-$934
Cap Rate
3.6%
Cash-on-Cash Return
-11.9%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.5%

Property Description


0.12 Acres Lot
Built in 2003
Sale Pending
Units n/a

Under contract-accepting backup offers. Don't miss this new listing in the sought-after Harmony community! Seller is offering $10,000 to any buyer to help with buyer closing costs aor to buy their interest down. This beautiful, updated 2-Story Harmony home features a lovely floor plan with plenty of updates throughout and spacious bedrooms. The roof was replaced in 2023 and both bathrooms and the kitchen were recently updated along with new vinyl flooring downstairs. Features include a spacious front porch, large decorative windows allowing plenty of sunshine into the home, spacious bedrooms and bathrooms, and an updated kitchen. The floor plan includes a Formal Living Room open to the Room. Just off the Living Room is the updated Kitchen which includes a breakfast bar, closet pantry, and a breakfast nook along with tons of counterspace and has been updated with new quartz countertops, freshly painted cabinets and brand new stainless steel appliances. There is a downstairs half-bath for convenience and to the back are French doors leading to a screened-in patio, another open patio area, a large 2-car rear entry garage with additional parking just off the back alley. Upstairs you will find 3 Bedrooms with the Primary bedroom featuring plenty of windows to bring in natural sunlight and a spacious walk-in closet. The Primary bathroom has been recently updated and includes dual vanities, a roman tub, separate shower and water closet. There are two more spacious bedrooms upstairs along with a shared updated hall bathroom. This property also includes under the stairs storage, ceiling fans throughout and a separate laundry room with washer/dryer hookups and extra storage. Harmony is a beautiful, friendly community with custom-built homes that covers almost 11,000 acres with 70% that will remain conservation, a community town square and plenty of green space throughout the community. Enjoy an abundance of modern community amenities such as golf, swimming, fishing, boating, hiking, and community parks intended to promote a healthy and social lifestyle. Enjoy the town square for events and casual gatherings, swim in the resort-style pools and splash pad, and visit the picnic areas, the observatory deck, tennis courts, and a fitness center. The community's convenient location is just down the road from Harmony Community School. Must see to appreciate. Call today for appointment to view!

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
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Aluminum siding,N,8/17/20
  • Foundation: Slab
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: Mark Hill
  • HOA Fee: $100/annually

Land Information

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

Lot Information

  • Parcel ID: 30263226120001B078
  • Lot Size: 5140 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2003

Tax Information

  • Annual Tax: $6,759

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Osceola

Listing Details


Listed by:
Keith Race
FUSILIER MANAGEMENT GROUP
(407) 536-7223

Source:
Stellar MLS
MLS#: O6252962
Stellar MLS

Investment Summary


Monthly Cash Flow
-$934
Cap Rate
3.6%
Cash-on-Cash Return
-11.9%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-7.5%

Purchase Details

Find an Agent

Purchase price:
$409,900
Amount financed:
-$327,920
Down payment:
$81,980
Closing costs:
$12,297
Rehab costs:
$0
Initial cash invested:
$94,277
Square feet:
2,366
Cost per square foot:
$173
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$327,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$2,157
Property tax:
$563
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,902

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$563-$6,759
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (0%)
0%-$8-$96
Total operating expenses: (47%)
47%-$1,221-$14,655

Cash Flow


Monthly Yearly
Net operating income:
$1,223 $14,676
Mortgage payments:
-$2,157 -$25,884
Cash flow:
$934 $11,208