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

$379,000

Sale Pending
8990 Ace Loop, Davenport, FL 33896
3 Beds
2 Baths
1,732 Square Feet
0.20 Acres Lot
Built in 2020
Sale Pending
Units n/a
Checked: 20 hours ago
Updated: Jul 15, 2025 at 04:22AM

Investment Summary


Monthly Cash Flow
-$1,463
Cap Rate
1.5%
Cash-on-Cash Return
-20.1%
Debt Coverage Ratio
0.25
Internal Rate of Return (5 years)
-15.5%

Property Description


0.20 Acres Lot
Built in 2020
Sale Pending
Units n/a

LIVE LIKE A CHAMPION! FULL GOLF AND TENNIS MEMBERSHIP INCLUDED IN HOA! Built in 2020 and meticulously maintained by its original owner, this immaculate 3-bedroom, 2-bath home is nestled within the highly sought-after gated community of ChampionsGate Country Club. Situated on a premium lot, the home offers stunning east-facing views of the tranquil pond and protected conservation area, perfect for enjoying rocket launches and nightly fireworks from your private rear lanai. This light-filled residence showcases high-end finishes throughout, including sleek quartz countertops, stainless steel appliances, and custom designer lighting. The spacious primary suite features a walk-in closet, dual vanities, and a relaxing garden tub, creating the ideal retreat after a day of golf or lounging poolside. ChampionsGate is more than a neighborhood, it’s a luxury, resort-style lifestyle. Residents enjoy exclusive access to the Oasis Club, a 14,000-square-foot clubhouse featuring a full-service restaurant, movie theater, state-of-the-art fitness center, game room, tiki bar, lazy river, cabanas, and more. You’ll also have access to The Plaza, a residents-only clubhouse with an additional restaurant and bar, fitness center, game room, pickleball courts, and two resort pools. The brand-new Retreat Club is now open, offering a full waterpark experience! The HOA includes access to all three world-class amenity centers, a full golf and tennis membership, monthly food credit, high-speed internet, cable, phone, complete lawn care, gated entries, security monitoring, and more. Trash pickup and CDD fees are conveniently included in the annual taxes. Golf carts are welcome and can be driven throughout the community, adding to the relaxed resort feel. Located just minutes from Orlando’s world-famous theme parks, premier shopping, dining, and entertainment. ChampionsGate Country Club is where luxury meets lifestyle.

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: Tile

HOA

  • Has HOA: Yes
  • Association: Stephanie Taylor
  • HOA Fee: $848/monthly
  • Additional Association: No

Land Information

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

Lot Information

  • Parcel ID: 302527509300014320
  • Lot Size: 8740 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2020

Tax Information

  • Annual Tax: $4,784

Utilities

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

Location

  • County: Osceola

Listing Details


Listed by:
Matthew Link
CHAMPIONSGATE REALTY
(309) 433-3258

Source:
Stellar MLS
MLS#: S5129593
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,463
Cap Rate
1.5%
Cash-on-Cash Return
-20.1%
Debt Coverage Ratio
0.25
Internal Rate of Return (5 years)
-15.5%

Purchase Details

Find an Agent

Purchase price:
$379,000
Amount financed:
-$303,200
Down payment:
$75,800
Closing costs:
$11,370
Rehab costs:
$0
Initial cash invested:
$87,170
Square feet:
1,732
Cost per square foot:
$219
Monthly rent per square foot:
$1.44

Financing Details

Find a Lender

Loan amount:
$303,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,941
Property tax:
$399
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,515

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: (16%)
16%-$399-$4,785
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: (34%)
34%-$848-$10,176
Total operating expenses: (75%)
75%-$1,872-$22,461

Cash Flow


Monthly Yearly
Net operating income:
$478 $5,736
Mortgage payments:
-$1,941 -$23,292
Cash flow:
$1,463 $17,556