2304 Formosa Ave, Orlando, FL 32804 | For Sale

Back to Search    
  • 2304 Formosa Ave

2304 Formosa Ave

Orlando, FL, 32804

For Sale $999,900 ($293.92 per Sq Ft)

$999,900 ($293.92 per Sq Ft)
  • ☆☆☆☆☆★★★★★
    Not Rated
  • (0)
  • 5 Bedrooms
  • 5 Bathrooms
  • 3,402 Sq Ft
  • 6,985 Sq Ft

Description

PRICE IMPROVEMENT !!
Brand-New Construction with Built in income.

Welcome to your stunning new home, where everything is fresh, modern, and ready for you to move in—no need for renovations when you can enjoy a custom-built, brand-new residence! This exceptional property, located in the heart of sought-after College Park, offers the perfect blend of luxury, functionality, and additional income.

Step into the expansive Great Room and gourmet Kitchen, thoughtfully designed to accommodate both daily living and entertaining. The well-appointed Kitchen boasts sleek Quartz countertops, 36" cooktop with separate wall/microwave/oven, and high-end Stainless Steel appliances, offering everything the modern chef could desire.

The Primary Suite is conveniently located on the main floor, featuring a spacious bathroom with elegant finishes and a generously sized walk-in closet. Upstairs, you’ll find three more large bedrooms, each with its own walk-in closet, plus a versatile Loft space (27x16), perfect for a second living area, home office, or playroom.

But that’s not all—this property comes with a fantastic opportunity for income potential! The separate 1-bedroom, 1-bathroom Accessory Dwelling Unit (ADU) above the garage has its own private entrance, complete full kitchen. Ideal for generating rental income, hosting guests, or creating a cozy home office, this space gives you the chance to build equity while collecting rent!

Additional conveniences include an upstairs laundry room, a two-car garage, and a covered carport for extra parking. This home is designed to provide both comfort and style, while also offering the opportunity to earn rental income.

Don't miss your chance to live on The Drive, one of College Park’s most vibrant streets. Schedule your private showing today and experience the best of modern living in this incredible new home!
The main home and ADU are rented. Income is $5300 monthly.

Photos are of staged model next door with similar finishes.

  • 2304 Formosa Ave
Loading map...

Amenities

Garage
Pool
Garden
Security System
Internet
Telephone
Heating
Fireplace
Balcony & Patio
TV / Cable
Laundry
Hardwood Floors
Spa
Air Conditioning
Solar Power
Floor Plan
Great Views
Natural Light
Quiet
Water View
Elevator
Guest Unit(s)
Furnished
220 Volt

Income

Rental Units


The income description goes here to explain

Expenses

Property Details

List Price $999,900
Property Type Single Family Homes
Usable Sqft 3,402
Number of Stories 0 stories
Parking Spots 2 spots
Year Built 2024
Last Sold Unknown
Sold Price Unknown
APN # 142229362801092
MLS # O6251025
Property ID 317199403
Lot Sqft 6,985
Zoning R-2A/T/W
Days on Market 170
Original List Price $1,049,900
Applicances Dishwasher, Disposal, Electric Water Heater, Microwave, Range, Range Hood, Refrigerator%
Date Updated January 30, 2025
Date Created October 21, 2024

Mortgage Center

$
%
Compare rates
%
Show Advance Options
CanvasJS.com
Your payment
$7,158
per month
CanvasJS.com
Estimated payment $7,158 /mo
Loan amount $999,900
Down payment $0
Interest rate 7.5%
Loan term 30 years
Taxes & insurance included? YES
Property tax 1.2%/YR
Homeowner's insurance $67/mo
HOA dues $0/mo

Payment Breakdown

CanvasJS.com
Your payment
$7,158
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $1,517,461 in interest.
MONTH PRINCIPAL & INTEREST PRINCIPAL INTEREST PRINCIPAL REMAINING
1 $6,991 $742 $6,249 $999,158
2 $6,991 $746 $6,245 $998,412
3 $6,991 $751 $6,240 $997,661
4 $6,991 $756 $6,235 $996,906
5 $6,991 $760 $6,231 $996,145
6 $6,991 $765 $6,226 $995,380
7 $6,991 $770 $6,221 $994,610
8 $6,991 $775 $6,216 $993,836
9 $6,991 $780 $6,211 $993,056
10 $6,991 $784 $6,207 $992,272
11 $6,991 $789 $6,202 $991,482
12 $6,991 $794 $6,197 $990,688
13 $6,991 $799 $6,192 $989,889
14 $6,991 $804 $6,187 $989,085
15 $6,991 $809 $6,182 $988,276
16 $6,991 $814 $6,177 $987,461
17 $6,991 $819 $6,172 $986,642
18 $6,991 $824 $6,167 $985,817
19 $6,991 $830 $6,161 $984,988
20 $6,991 $835 $6,156 $984,153
21 $6,991 $840 $6,151 $983,313
22 $6,991 $845 $6,146 $982,468
23 $6,991 $851 $6,140 $981,617
24 $6,991 $856 $6,135 $980,761
25 $6,991 $861 $6,130 $979,900
26 $6,991 $867 $6,124 $979,033
27 $6,991 $872 $6,119 $978,161
28 $6,991 $877 $6,114 $977,284
29 $6,991 $883 $6,108 $976,401
30 $6,991 $889 $6,103 $975,512
31 $6,991 $894 $6,097 $974,618
32 $6,991 $900 $6,091 $973,719
33 $6,991 $905 $6,086 $972,813
34 $6,991 $911 $6,080 $971,902
35 $6,991 $917 $6,074 $970,986
36 $6,991 $922 $6,069 $970,063
37 $6,991 $928 $6,063 $969,135
38 $6,991 $934 $6,057 $968,201
39 $6,991 $940 $6,051 $967,262
40 $6,991 $946 $6,045 $966,316
41 $6,991 $952 $6,039 $965,365
42 $6,991 $957 $6,034 $964,407
43 $6,991 $963 $6,028 $963,444
44 $6,991 $969 $6,022 $962,474
45 $6,991 $976 $6,015 $961,499
46 $6,991 $982 $6,009 $960,517
47 $6,991 $988 $6,003 $959,529
48 $6,991 $994 $5,997 $958,535
49 $6,991 $1,000 $5,991 $957,535
50 $6,991 $1,006 $5,985 $956,529
51 $6,991 $1,013 $5,978 $955,516
52 $6,991 $1,019 $5,972 $954,497
53 $6,991 $1,025 $5,966 $953,472
54 $6,991 $1,032 $5,959 $952,440
55 $6,991 $1,038 $5,953 $951,402
56 $6,991 $1,045 $5,946 $950,357
57 $6,991 $1,051 $5,940 $949,305
58 $6,991 $1,058 $5,933 $948,248
59 $6,991 $1,064 $5,927 $947,183
60 $6,991 $1,071 $5,920 $946,112
61 $6,991 $1,078 $5,913 $945,034
62 $6,991 $1,085 $5,906 $943,950
63 $6,991 $1,091 $5,900 $942,858
64 $6,991 $1,098 $5,893 $941,760
65 $6,991 $1,105 $5,886 $940,655
66 $6,991 $1,112 $5,879 $939,543
67 $6,991 $1,119 $5,872 $938,425
68 $6,991 $1,126 $5,865 $937,299
69 $6,991 $1,133 $5,858 $936,166
70 $6,991 $1,140 $5,851 $935,026
71 $6,991 $1,147 $5,844 $933,879
72 $6,991 $1,154 $5,837 $932,725
73 $6,991 $1,161 $5,830 $931,563
74 $6,991 $1,169 $5,822 $930,394
75 $6,991 $1,176 $5,815 $929,218
76 $6,991 $1,183 $5,808 $928,035
77 $6,991 $1,191 $5,800 $926,844
78 $6,991 $1,198 $5,793 $925,646
79 $6,991 $1,206 $5,785 $924,440
80 $6,991 $1,213 $5,778 $923,227
81 $6,991 $1,221 $5,770 $922,006
82 $6,991 $1,228 $5,763 $920,778
83 $6,991 $1,236 $5,755 $919,542
84 $6,991 $1,244 $5,747 $918,298
85 $6,991 $1,252 $5,739 $917,046
86 $6,991 $1,259 $5,732 $915,787
87 $6,991 $1,267 $5,724 $914,519
88 $6,991 $1,275 $5,716 $913,244
89 $6,991 $1,283 $5,708 $911,961
90 $6,991 $1,291 $5,700 $910,669
91 $6,991 $1,299 $5,692 $909,370
92 $6,991 $1,307 $5,684 $908,063
93 $6,991 $1,316 $5,675 $906,747
94 $6,991 $1,324 $5,667 $905,423
95 $6,991 $1,332 $5,659 $904,091
96 $6,991 $1,340 $5,651 $902,751
97 $6,991 $1,349 $5,642 $901,402
98 $6,991 $1,357 $5,634 $900,045
99 $6,991 $1,366 $5,625 $898,679
100 $6,991 $1,374 $5,617 $897,305
101 $6,991 $1,383 $5,608 $895,922
102 $6,991 $1,391 $5,600 $894,530
103 $6,991 $1,400 $5,591 $893,130
104 $6,991 $1,409 $5,582 $891,721
105 $6,991 $1,418 $5,573 $890,303
106 $6,991 $1,427 $5,564 $888,877
107 $6,991 $1,436 $5,555 $887,441
108 $6,991 $1,444 $5,547 $885,997
109 $6,991 $1,454 $5,537 $884,543
110 $6,991 $1,463 $5,528 $883,081
111 $6,991 $1,472 $5,519 $881,609
112 $6,991 $1,481 $5,510 $880,128
113 $6,991 $1,490 $5,501 $878,638
114 $6,991 $1,500 $5,491 $877,138
115 $6,991 $1,509 $5,482 $875,629
116 $6,991 $1,518 $5,473 $874,111
117 $6,991 $1,528 $5,463 $872,583
118 $6,991 $1,537 $5,454 $871,046
119 $6,991 $1,547 $5,444 $869,499
120 $6,991 $1,557 $5,434 $867,942
121 $6,991 $1,566 $5,425 $866,376
122 $6,991 $1,576 $5,415 $864,800
123 $6,991 $1,586 $5,405 $863,214
124 $6,991 $1,596 $5,395 $861,618
125 $6,991 $1,606 $5,385 $860,012
126 $6,991 $1,616 $5,375 $858,396
127 $6,991 $1,626 $5,365 $856,770
128 $6,991 $1,636 $5,355 $855,134
129 $6,991 $1,646 $5,345 $853,488
130 $6,991 $1,657 $5,334 $851,831
131 $6,991 $1,667 $5,324 $850,164
132 $6,991 $1,677 $5,314 $848,486
133 $6,991 $1,688 $5,303 $846,798
134 $6,991 $1,699 $5,292 $845,100
135 $6,991 $1,709 $5,282 $843,391
136 $6,991 $1,720 $5,271 $841,671
137 $6,991 $1,731 $5,260 $839,940
138 $6,991 $1,741 $5,250 $838,199
139 $6,991 $1,752 $5,239 $836,447
140 $6,991 $1,763 $5,228 $834,684
141 $6,991 $1,774 $5,217 $832,909
142 $6,991 $1,785 $5,206 $831,124
143 $6,991 $1,796 $5,195 $829,327
144 $6,991 $1,808 $5,183 $827,520
145 $6,991 $1,819 $5,172 $825,701
146 $6,991 $1,830 $5,161 $823,870
147 $6,991 $1,842 $5,149 $822,029
148 $6,991 $1,853 $5,138 $820,175
149 $6,991 $1,865 $5,126 $818,310
150 $6,991 $1,877 $5,114 $816,434
151 $6,991 $1,888 $5,103 $814,546
152 $6,991 $1,900 $5,091 $812,645
153 $6,991 $1,912 $5,079 $810,733
154 $6,991 $1,924 $5,067 $808,810
155 $6,991 $1,936 $5,055 $806,874
156 $6,991 $1,948 $5,043 $804,926
157 $6,991 $1,960 $5,031 $802,965
158 $6,991 $1,972 $5,019 $800,993
159 $6,991 $1,985 $5,006 $799,008
160 $6,991 $1,997 $4,994 $797,011
161 $6,991 $2,010 $4,981 $795,001
162 $6,991 $2,022 $4,969 $792,979
163 $6,991 $2,035 $4,956 $790,944
164 $6,991 $2,048 $4,943 $788,896
165 $6,991 $2,060 $4,931 $786,836
166 $6,991 $2,073 $4,918 $784,763
167 $6,991 $2,086 $4,905 $782,677
168 $6,991 $2,099 $4,892 $780,577
169 $6,991 $2,112 $4,879 $778,465
170 $6,991 $2,126 $4,865 $776,339
171 $6,991 $2,139 $4,852 $774,200
172 $6,991 $2,152 $4,839 $772,048
173 $6,991 $2,166 $4,825 $769,883
174 $6,991 $2,179 $4,812 $767,703
175 $6,991 $2,193 $4,798 $765,510
176 $6,991 $2,207 $4,784 $763,304
177 $6,991 $2,220 $4,771 $761,084
178 $6,991 $2,234 $4,757 $758,849
179 $6,991 $2,248 $4,743 $756,601
180 $6,991 $2,262 $4,729 $754,339
181 $6,991 $2,276 $4,715 $752,062
182 $6,991 $2,291 $4,700 $749,772
183 $6,991 $2,305 $4,686 $747,467
184 $6,991 $2,319 $4,672 $745,148
185 $6,991 $2,334 $4,657 $742,814
186 $6,991 $2,348 $4,643 $740,465
187 $6,991 $2,363 $4,628 $738,102
188 $6,991 $2,378 $4,613 $735,724
189 $6,991 $2,393 $4,598 $733,332
190 $6,991 $2,408 $4,583 $730,924
191 $6,991 $2,423 $4,568 $728,501
192 $6,991 $2,438 $4,553 $726,063
193 $6,991 $2,453 $4,538 $723,610
194 $6,991 $2,468 $4,523 $721,142
195 $6,991 $2,484 $4,507 $718,658
196 $6,991 $2,499 $4,492 $716,159
197 $6,991 $2,515 $4,476 $713,644
198 $6,991 $2,531 $4,460 $711,113
199 $6,991 $2,547 $4,444 $708,566
200 $6,991 $2,562 $4,429 $706,004
201 $6,991 $2,578 $4,413 $703,425
202 $6,991 $2,595 $4,396 $700,831
203 $6,991 $2,611 $4,380 $698,220
204 $6,991 $2,627 $4,364 $695,593
205 $6,991 $2,644 $4,347 $692,949
206 $6,991 $2,660 $4,331 $690,289
207 $6,991 $2,677 $4,314 $687,613
208 $6,991 $2,693 $4,298 $684,919
209 $6,991 $2,710 $4,281 $682,209
210 $6,991 $2,727 $4,264 $679,482
211 $6,991 $2,744 $4,247 $676,737
212 $6,991 $2,761 $4,230 $673,976
213 $6,991 $2,779 $4,212 $671,197
214 $6,991 $2,796 $4,195 $668,401
215 $6,991 $2,813 $4,178 $665,588
216 $6,991 $2,831 $4,160 $662,757
217 $6,991 $2,849 $4,142 $659,908
218 $6,991 $2,867 $4,124 $657,042
219 $6,991 $2,884 $4,107 $654,157
220 $6,991 $2,903 $4,088 $651,255
221 $6,991 $2,921 $4,070 $648,334
222 $6,991 $2,939 $4,052 $645,395
223 $6,991 $2,957 $4,034 $642,438
224 $6,991 $2,976 $4,015 $639,462
225 $6,991 $2,994 $3,997 $636,468
226 $6,991 $3,013 $3,978 $633,454
227 $6,991 $3,032 $3,959 $630,423
228 $6,991 $3,051 $3,940 $627,372
229 $6,991 $3,070 $3,921 $624,302
230 $6,991 $3,089 $3,902 $621,213
231 $6,991 $3,108 $3,883 $618,104
232 $6,991 $3,128 $3,863 $614,976
233 $6,991 $3,147 $3,844 $611,829
234 $6,991 $3,167 $3,824 $608,662
235 $6,991 $3,187 $3,804 $605,475
236 $6,991 $3,207 $3,784 $602,268
237 $6,991 $3,227 $3,764 $599,041
238 $6,991 $3,247 $3,744 $595,794
239 $6,991 $3,267 $3,724 $592,527
240 $6,991 $3,288 $3,703 $589,239
241 $6,991 $3,308 $3,683 $585,931
242 $6,991 $3,329 $3,662 $582,602
243 $6,991 $3,350 $3,641 $579,253
244 $6,991 $3,371 $3,620 $575,882
245 $6,991 $3,392 $3,599 $572,490
246 $6,991 $3,413 $3,578 $569,077
247 $6,991 $3,434 $3,557 $565,643
248 $6,991 $3,456 $3,535 $562,187
249 $6,991 $3,477 $3,514 $558,710
250 $6,991 $3,499 $3,492 $555,211
251 $6,991 $3,521 $3,470 $551,690
252 $6,991 $3,543 $3,448 $548,147
253 $6,991 $3,565 $3,426 $544,582
254 $6,991 $3,587 $3,404 $540,994
255 $6,991 $3,610 $3,381 $537,385
256 $6,991 $3,632 $3,359 $533,752
257 $6,991 $3,655 $3,336 $530,097
258 $6,991 $3,678 $3,313 $526,419
259 $6,991 $3,701 $3,290 $522,719
260 $6,991 $3,724 $3,267 $518,995
261 $6,991 $3,747 $3,244 $515,247
262 $6,991 $3,771 $3,220 $511,477
263 $6,991 $3,794 $3,197 $507,682
264 $6,991 $3,818 $3,173 $503,864
265 $6,991 $3,842 $3,149 $500,022
266 $6,991 $3,866 $3,125 $496,157
267 $6,991 $3,890 $3,101 $492,267
268 $6,991 $3,914 $3,077 $488,352
269 $6,991 $3,939 $3,052 $484,413
270 $6,991 $3,963 $3,028 $480,450
271 $6,991 $3,988 $3,003 $476,462
272 $6,991 $4,013 $2,978 $472,449
273 $6,991 $4,038 $2,953 $468,411
274 $6,991 $4,063 $2,928 $464,347
275 $6,991 $4,089 $2,902 $460,258
276 $6,991 $4,114 $2,877 $456,144
277 $6,991 $4,140 $2,851 $452,004
278 $6,991 $4,166 $2,825 $447,838
279 $6,991 $4,192 $2,799 $443,646
280 $6,991 $4,218 $2,773 $439,428
281 $6,991 $4,245 $2,746 $435,183
282 $6,991 $4,271 $2,720 $430,912
283 $6,991 $4,298 $2,693 $426,614
284 $6,991 $4,325 $2,666 $422,289
285 $6,991 $4,352 $2,639 $417,938
286 $6,991 $4,379 $2,612 $413,559
287 $6,991 $4,406 $2,585 $409,153
288 $6,991 $4,434 $2,557 $404,719
289 $6,991 $4,462 $2,529 $400,257
290 $6,991 $4,489 $2,502 $395,768
291 $6,991 $4,517 $2,474 $391,250
292 $6,991 $4,546 $2,445 $386,705
293 $6,991 $4,574 $2,417 $382,131
294 $6,991 $4,603 $2,388 $377,528
295 $6,991 $4,631 $2,360 $372,897
296 $6,991 $4,660 $2,331 $368,236
297 $6,991 $4,690 $2,301 $363,547
298 $6,991 $4,719 $2,272 $358,828
299 $6,991 $4,748 $2,243 $354,079
300 $6,991 $4,778 $2,213 $349,301
301 $6,991 $4,808 $2,183 $344,494
302 $6,991 $4,838 $2,153 $339,656
303 $6,991 $4,868 $2,123 $334,787
304 $6,991 $4,899 $2,092 $329,889
305 $6,991 $4,929 $2,062 $324,960
306 $6,991 $4,960 $2,031 $320,000
307 $6,991 $4,991 $2,000 $315,009
308 $6,991 $5,022 $1,969 $309,987
309 $6,991 $5,054 $1,937 $304,933
310 $6,991 $5,085 $1,906 $299,848
311 $6,991 $5,117 $1,874 $294,731
312 $6,991 $5,149 $1,842 $289,582
313 $6,991 $5,181 $1,810 $284,401
314 $6,991 $5,214 $1,778 $279,187
315 $6,991 $5,246 $1,745 $273,941
316 $6,991 $5,279 $1,712 $268,662
317 $6,991 $5,312 $1,679 $263,350
318 $6,991 $5,345 $1,646 $258,005
319 $6,991 $5,378 $1,613 $252,627
320 $6,991 $5,412 $1,579 $247,215
321 $6,991 $5,446 $1,545 $241,769
322 $6,991 $5,480 $1,511 $236,289
323 $6,991 $5,514 $1,477 $230,775
324 $6,991 $5,549 $1,442 $225,226
325 $6,991 $5,583 $1,408 $219,643
326 $6,991 $5,618 $1,373 $214,025
327 $6,991 $5,653 $1,338 $208,371
328 $6,991 $5,689 $1,302 $202,683
329 $6,991 $5,724 $1,267 $196,958
330 $6,991 $5,760 $1,231 $191,198
331 $6,991 $5,796 $1,195 $185,402
332 $6,991 $5,832 $1,159 $179,570
333 $6,991 $5,869 $1,122 $173,701
334 $6,991 $5,905 $1,086 $167,796
335 $6,991 $5,942 $1,049 $161,854
336 $6,991 $5,979 $1,012 $155,874
337 $6,991 $6,017 $974 $149,858
338 $6,991 $6,054 $937 $143,803
339 $6,991 $6,092 $899 $137,711
340 $6,991 $6,130 $861 $131,581
341 $6,991 $6,169 $822 $125,412
342 $6,991 $6,207 $784 $119,205
343 $6,991 $6,246 $745 $112,959
344 $6,991 $6,285 $706 $106,674
345 $6,991 $6,324 $667 $100,350
346 $6,991 $6,364 $627 $93,986
347 $6,991 $6,404 $587 $87,582
348 $6,991 $6,444 $547 $81,139
349 $6,991 $6,484 $507 $74,655
350 $6,991 $6,524 $467 $68,130
351 $6,991 $6,565 $426 $61,565
352 $6,991 $6,606 $385 $54,959
353 $6,991 $6,648 $343 $48,311
354 $6,991 $6,689 $302 $41,622
355 $6,991 $6,731 $260 $34,891
356 $6,991 $6,773 $218 $28,118
357 $6,991 $6,815 $176 $21,303
358 $6,991 $6,858 $133 $14,445
359 $6,991 $6,901 $90 $7,545
360 $6,991 $6,944 $47 $0


Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Attachments

Listing Provided By

Kim Griffin an agent of RE/MAX EXCLUSIVE COLLECTION.


© 2025 STELLAR MLS. All rights reserved. Some listings on this website are from STELLAR as of January 30, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.



Similar Properties

Robert Crawford
Robert Crawford
Real Estate Broker
Santa Monica, CA
WE ARE REALTY PARTNER
5
  • Five Stars
7 Reviews
  • 69Sales
  • 16Listings
  • 36Posts
Contact Agent Schedule a Showing

Write an Offer
Love This Property

people love this property

Love This Property

Robert Crawford

Robert Crawford

REAL ESTATE AGENT
Products
Industry
Company
  • BETTER SALES PRO
  • (310) 363-0452

  • 2708 Wilshire Blvd #197

    Santa Monica, CA 90403

equal-house-logo-real-estate-los-angeles
BETTER SALES PRO Inc.
Copyright © 2025 Sitemap

Mpgyi