https://wearerealty.com/uploads/property/319037228/

8879-cabot-cliffs-dr#103,davenport,fl,33896

Back to Search

8879 Cabot Cliffs Dr #103

Davenport, FL, 33896

For Sale $424,999 ($237.70 per Sq Ft)

$424,999 ($237.70 per Sq Ft)

☆☆☆☆☆★★★★★
Five Stars
(0)

3 Bedrooms
2 Bathrooms
1,788 Sq Ft
2,196 Sq Ft

Description

GREAT INVESTMENT OPPORTUNITY!!! LOCATION LOCATION 12 minutes away from DISNEY WORLD!!! Zoned for Short term, Airbnb, features 3 bedrooms, 2 bathrooms, and an attached one car garage. Open floor plan living room, dining room and large spacious kitchen. Two beautiful themed bedrooms Mickey Mouse and Star Wars, it comes fully furnished, additionally it comes with Integrated monitoring and automation system with more than 40 smart devices, ready to move in! The condo is located in the desired area of Champions Gate, the community features amazing amenities, which makes a great place to vacation and relaxed. Two Clubhouses, restaurants, movie theater, fitness centers, game room, tiki bar, lazy river, slides, cabanas, pools, parks, dog parks, 3 amazing golf campuses, tennis courts, basketball, Volleyball, gated community. The community is located 12 minutes away from Disney World Theme Parks, Restaurants and Shopping centers. The condo is in production, had high demand and occupancy in 2024 and currently has future reservations, which allows you to start earning profits from day one!!

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

Property Details

List Price	$424,999
Property Type	Condo/Co-Op
Usable Sqft	1,788
Number of Stories	2 stories
Parking Spots	1 spots
Year Built	2022
Last Sold	Unknown
Sold Price	Unknown
HOA Fees:	$82.76
Association Name:	Oasis Club
Association Amenities:	Basketball Court, Clubhouse, Gated, Golf Course, Maintenance, Park, Playground, Pool, Recreation Facilities, Spa/Hot Tub, Tennis Court(s), Cable TV, Community Pool, Maintenance Structure, Maintenance Grounds, Pool Maintenance, Trash

APN #	302527577900272703
MLS #	S5119229
Property ID	319037228
Lot Sqft	2,196
Zoning	PUD
Days on Market	68
Original List Price	$424,999
Applicances	Cooktop, Dishwasher, Dryer, Microwave, Refrigerator, Washer%
Date Updated	March 03, 2025
Date Created	January 23, 2025

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$3,139
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$3,139 /mo
Loan amount	$424,999
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
$3,139
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $644,456 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$2,972	$316	$2,656	$424,683
2	$2,972	$318	$2,654	$424,366
3	$2,972	$320	$2,652	$424,046
4	$2,972	$322	$2,650	$423,724
5	$2,972	$324	$2,648	$423,400
6	$2,972	$326	$2,646	$423,075
7	$2,972	$328	$2,644	$422,747
8	$2,972	$330	$2,642	$422,417
9	$2,972	$332	$2,640	$422,085
10	$2,972	$334	$2,638	$421,751
11	$2,972	$336	$2,636	$421,415
12	$2,972	$338	$2,634	$421,077
13	$2,972	$340	$2,632	$420,737
14	$2,972	$342	$2,630	$420,394
15	$2,972	$345	$2,627	$420,050
16	$2,972	$347	$2,625	$419,703
17	$2,972	$349	$2,623	$419,354
18	$2,972	$351	$2,621	$419,003
19	$2,972	$353	$2,619	$418,650
20	$2,972	$355	$2,617	$418,294
21	$2,972	$358	$2,614	$417,937
22	$2,972	$360	$2,612	$417,577
23	$2,972	$362	$2,610	$417,215
24	$2,972	$364	$2,608	$416,850
25	$2,972	$367	$2,605	$416,484
26	$2,972	$369	$2,603	$416,115
27	$2,972	$371	$2,601	$415,743
28	$2,972	$374	$2,598	$415,370
29	$2,972	$376	$2,596	$414,994
30	$2,972	$378	$2,594	$414,616
31	$2,972	$381	$2,591	$414,235
32	$2,972	$383	$2,589	$413,852
33	$2,972	$385	$2,587	$413,466
34	$2,972	$388	$2,584	$413,079
35	$2,972	$390	$2,582	$412,688
36	$2,972	$393	$2,579	$412,296
37	$2,972	$395	$2,577	$411,901
38	$2,972	$398	$2,574	$411,503
39	$2,972	$400	$2,572	$411,103
40	$2,972	$403	$2,569	$410,700
41	$2,972	$405	$2,567	$410,295
42	$2,972	$408	$2,564	$409,887
43	$2,972	$410	$2,562	$409,477
44	$2,972	$413	$2,559	$409,064
45	$2,972	$415	$2,557	$408,649
46	$2,972	$418	$2,554	$408,231
47	$2,972	$421	$2,551	$407,811
48	$2,972	$423	$2,549	$407,387
49	$2,972	$426	$2,546	$406,962
50	$2,972	$428	$2,544	$406,533
51	$2,972	$431	$2,541	$406,102
52	$2,972	$434	$2,538	$405,668
53	$2,972	$437	$2,535	$405,231
54	$2,972	$439	$2,533	$404,792
55	$2,972	$442	$2,530	$404,350
56	$2,972	$445	$2,527	$403,905
57	$2,972	$448	$2,524	$403,458
58	$2,972	$450	$2,522	$403,007
59	$2,972	$453	$2,519	$402,554
60	$2,972	$456	$2,516	$402,098
61	$2,972	$459	$2,513	$401,639
62	$2,972	$462	$2,510	$401,177
63	$2,972	$465	$2,507	$400,713
64	$2,972	$468	$2,504	$400,245
65	$2,972	$470	$2,502	$399,775
66	$2,972	$473	$2,499	$399,301
67	$2,972	$476	$2,496	$398,825
68	$2,972	$479	$2,493	$398,346
69	$2,972	$482	$2,490	$397,863
70	$2,972	$485	$2,487	$397,378
71	$2,972	$488	$2,484	$396,890
72	$2,972	$491	$2,481	$396,398
73	$2,972	$495	$2,477	$395,904
74	$2,972	$498	$2,474	$395,406
75	$2,972	$501	$2,471	$394,905
76	$2,972	$504	$2,468	$394,401
77	$2,972	$507	$2,465	$393,894
78	$2,972	$510	$2,462	$393,384
79	$2,972	$513	$2,459	$392,871
80	$2,972	$517	$2,455	$392,354
81	$2,972	$520	$2,452	$391,835
82	$2,972	$523	$2,449	$391,312
83	$2,972	$526	$2,446	$390,785
84	$2,972	$530	$2,442	$390,256
85	$2,972	$533	$2,439	$389,723
86	$2,972	$536	$2,436	$389,187
87	$2,972	$540	$2,432	$388,647
88	$2,972	$543	$2,429	$388,104
89	$2,972	$546	$2,426	$387,558
90	$2,972	$550	$2,422	$387,008
91	$2,972	$553	$2,419	$386,455
92	$2,972	$557	$2,415	$385,898
93	$2,972	$560	$2,412	$385,338
94	$2,972	$564	$2,408	$384,774
95	$2,972	$567	$2,405	$384,207
96	$2,972	$571	$2,401	$383,636
97	$2,972	$574	$2,398	$383,062
98	$2,972	$578	$2,394	$382,484
99	$2,972	$581	$2,391	$381,903
100	$2,972	$585	$2,387	$381,318
101	$2,972	$589	$2,383	$380,729
102	$2,972	$592	$2,380	$380,137
103	$2,972	$596	$2,376	$379,540
104	$2,972	$600	$2,372	$378,941
105	$2,972	$604	$2,368	$378,337
106	$2,972	$607	$2,365	$377,729
107	$2,972	$611	$2,361	$377,118
108	$2,972	$615	$2,357	$376,503
109	$2,972	$619	$2,353	$375,884
110	$2,972	$623	$2,349	$375,262
111	$2,972	$627	$2,345	$374,635
112	$2,972	$631	$2,341	$374,005
113	$2,972	$634	$2,338	$373,370
114	$2,972	$638	$2,334	$372,732
115	$2,972	$642	$2,330	$372,089
116	$2,972	$646	$2,326	$371,443
117	$2,972	$650	$2,322	$370,792
118	$2,972	$655	$2,317	$370,138
119	$2,972	$659	$2,313	$369,479
120	$2,972	$663	$2,309	$368,816
121	$2,972	$667	$2,305	$368,149
122	$2,972	$671	$2,301	$367,478
123	$2,972	$675	$2,297	$366,803
124	$2,972	$679	$2,293	$366,124
125	$2,972	$684	$2,288	$365,440
126	$2,972	$688	$2,284	$364,752
127	$2,972	$692	$2,280	$364,060
128	$2,972	$697	$2,275	$363,363
129	$2,972	$701	$2,271	$362,662
130	$2,972	$705	$2,267	$361,957
131	$2,972	$710	$2,262	$361,247
132	$2,972	$714	$2,258	$360,533
133	$2,972	$719	$2,253	$359,814
134	$2,972	$723	$2,249	$359,091
135	$2,972	$728	$2,244	$358,363
136	$2,972	$732	$2,240	$357,631
137	$2,972	$737	$2,235	$356,894
138	$2,972	$741	$2,231	$356,153
139	$2,972	$746	$2,226	$355,407
140	$2,972	$751	$2,221	$354,656
141	$2,972	$755	$2,217	$353,901
142	$2,972	$760	$2,212	$353,140
143	$2,972	$765	$2,207	$352,376
144	$2,972	$770	$2,202	$351,606
145	$2,972	$774	$2,198	$350,831
146	$2,972	$779	$2,193	$350,052
147	$2,972	$784	$2,188	$349,268
148	$2,972	$789	$2,183	$348,479
149	$2,972	$794	$2,178	$347,685
150	$2,972	$799	$2,173	$346,886
151	$2,972	$804	$2,168	$346,082
152	$2,972	$809	$2,163	$345,273
153	$2,972	$814	$2,158	$344,459
154	$2,972	$819	$2,153	$343,640
155	$2,972	$824	$2,148	$342,816
156	$2,972	$829	$2,143	$341,986
157	$2,972	$835	$2,137	$341,152
158	$2,972	$840	$2,132	$340,312
159	$2,972	$845	$2,127	$339,467
160	$2,972	$850	$2,122	$338,616
161	$2,972	$856	$2,116	$337,761
162	$2,972	$861	$2,111	$336,900
163	$2,972	$866	$2,106	$336,033
164	$2,972	$872	$2,100	$335,162
165	$2,972	$877	$2,095	$334,284
166	$2,972	$883	$2,089	$333,402
167	$2,972	$888	$2,084	$332,513
168	$2,972	$894	$2,078	$331,620
169	$2,972	$899	$2,073	$330,720
170	$2,972	$905	$2,067	$329,815
171	$2,972	$911	$2,061	$328,905
172	$2,972	$916	$2,056	$327,988
173	$2,972	$922	$2,050	$327,066
174	$2,972	$928	$2,044	$326,138
175	$2,972	$934	$2,038	$325,205
176	$2,972	$939	$2,033	$324,265
177	$2,972	$945	$2,027	$323,320
178	$2,972	$951	$2,021	$322,369
179	$2,972	$957	$2,015	$321,411
180	$2,972	$963	$2,009	$320,448
181	$2,972	$969	$2,003	$319,479
182	$2,972	$975	$1,997	$318,504
183	$2,972	$981	$1,991	$317,522
184	$2,972	$987	$1,985	$316,535
185	$2,972	$994	$1,978	$315,541
186	$2,972	$1,000	$1,972	$314,541
187	$2,972	$1,006	$1,966	$313,535
188	$2,972	$1,012	$1,960	$312,523
189	$2,972	$1,019	$1,953	$311,504
190	$2,972	$1,025	$1,947	$310,479
191	$2,972	$1,032	$1,940	$309,448
192	$2,972	$1,038	$1,934	$308,410
193	$2,972	$1,044	$1,928	$307,365
194	$2,972	$1,051	$1,921	$306,314
195	$2,972	$1,058	$1,914	$305,257
196	$2,972	$1,064	$1,908	$304,192
197	$2,972	$1,071	$1,901	$303,122
198	$2,972	$1,077	$1,895	$302,044
199	$2,972	$1,084	$1,888	$300,960
200	$2,972	$1,091	$1,881	$299,869
201	$2,972	$1,098	$1,874	$298,771
202	$2,972	$1,105	$1,867	$297,666
203	$2,972	$1,112	$1,860	$296,555
204	$2,972	$1,119	$1,853	$295,436
205	$2,972	$1,126	$1,846	$294,311
206	$2,972	$1,133	$1,839	$293,178
207	$2,972	$1,140	$1,832	$292,039
208	$2,972	$1,147	$1,825	$290,892
209	$2,972	$1,154	$1,818	$289,738
210	$2,972	$1,161	$1,811	$288,577
211	$2,972	$1,168	$1,804	$287,408
212	$2,972	$1,176	$1,796	$286,233
213	$2,972	$1,183	$1,789	$285,050
214	$2,972	$1,190	$1,782	$283,859
215	$2,972	$1,198	$1,774	$282,661
216	$2,972	$1,205	$1,767	$281,456
217	$2,972	$1,213	$1,759	$280,243
218	$2,972	$1,220	$1,752	$279,023
219	$2,972	$1,228	$1,744	$277,794
220	$2,972	$1,236	$1,736	$276,559
221	$2,972	$1,244	$1,728	$275,315
222	$2,972	$1,251	$1,721	$274,064
223	$2,972	$1,259	$1,713	$272,805
224	$2,972	$1,267	$1,705	$271,538
225	$2,972	$1,275	$1,697	$270,263
226	$2,972	$1,283	$1,689	$268,980
227	$2,972	$1,291	$1,681	$267,689
228	$2,972	$1,299	$1,673	$266,390
229	$2,972	$1,307	$1,665	$265,083
230	$2,972	$1,315	$1,657	$263,768
231	$2,972	$1,323	$1,649	$262,445
232	$2,972	$1,332	$1,640	$261,113
233	$2,972	$1,340	$1,632	$259,773
234	$2,972	$1,348	$1,624	$258,424
235	$2,972	$1,357	$1,615	$257,067
236	$2,972	$1,365	$1,607	$255,702
237	$2,972	$1,374	$1,598	$254,328
238	$2,972	$1,382	$1,590	$252,946
239	$2,972	$1,391	$1,581	$251,555
240	$2,972	$1,400	$1,572	$250,155
241	$2,972	$1,409	$1,563	$248,746
242	$2,972	$1,417	$1,555	$247,329
243	$2,972	$1,426	$1,546	$245,903
244	$2,972	$1,435	$1,537	$244,468
245	$2,972	$1,444	$1,528	$243,024
246	$2,972	$1,453	$1,519	$241,571
247	$2,972	$1,462	$1,510	$240,108
248	$2,972	$1,471	$1,501	$238,637
249	$2,972	$1,481	$1,491	$237,157
250	$2,972	$1,490	$1,482	$235,667
251	$2,972	$1,499	$1,473	$234,168
252	$2,972	$1,508	$1,464	$232,659
253	$2,972	$1,518	$1,454	$231,141
254	$2,972	$1,527	$1,445	$229,614
255	$2,972	$1,537	$1,435	$228,077
256	$2,972	$1,547	$1,425	$226,531
257	$2,972	$1,556	$1,416	$224,974
258	$2,972	$1,566	$1,406	$223,409
259	$2,972	$1,576	$1,396	$221,833
260	$2,972	$1,586	$1,386	$220,247
261	$2,972	$1,595	$1,377	$218,652
262	$2,972	$1,605	$1,367	$217,046
263	$2,972	$1,615	$1,357	$215,431
264	$2,972	$1,626	$1,346	$213,805
265	$2,972	$1,636	$1,336	$212,170
266	$2,972	$1,646	$1,326	$210,524
267	$2,972	$1,656	$1,316	$208,868
268	$2,972	$1,667	$1,305	$207,201
269	$2,972	$1,677	$1,295	$205,524
270	$2,972	$1,687	$1,285	$203,836
271	$2,972	$1,698	$1,274	$202,138
272	$2,972	$1,709	$1,263	$200,430
273	$2,972	$1,719	$1,253	$198,711
274	$2,972	$1,730	$1,242	$196,980
275	$2,972	$1,741	$1,231	$195,240
276	$2,972	$1,752	$1,220	$193,488
277	$2,972	$1,763	$1,209	$191,725
278	$2,972	$1,774	$1,198	$189,951
279	$2,972	$1,785	$1,187	$188,167
280	$2,972	$1,796	$1,176	$186,371
281	$2,972	$1,807	$1,165	$184,563
282	$2,972	$1,818	$1,154	$182,745
283	$2,972	$1,830	$1,142	$180,915
284	$2,972	$1,841	$1,131	$179,074
285	$2,972	$1,853	$1,119	$177,221
286	$2,972	$1,864	$1,108	$175,357
287	$2,972	$1,876	$1,096	$173,481
288	$2,972	$1,888	$1,084	$171,593
289	$2,972	$1,900	$1,072	$169,693
290	$2,972	$1,911	$1,061	$167,782
291	$2,972	$1,923	$1,049	$165,859
292	$2,972	$1,935	$1,037	$163,923
293	$2,972	$1,947	$1,025	$161,976
294	$2,972	$1,960	$1,012	$160,016
295	$2,972	$1,972	$1,000	$158,044
296	$2,972	$1,984	$988	$156,060
297	$2,972	$1,997	$975	$154,063
298	$2,972	$2,009	$963	$152,054
299	$2,972	$2,022	$950	$150,033
300	$2,972	$2,034	$938	$147,998
301	$2,972	$2,047	$925	$145,951
302	$2,972	$2,060	$912	$143,891
303	$2,972	$2,073	$899	$141,819
304	$2,972	$2,086	$886	$139,733
305	$2,972	$2,099	$873	$137,635
306	$2,972	$2,112	$860	$135,523
307	$2,972	$2,125	$847	$133,398
308	$2,972	$2,138	$834	$131,259
309	$2,972	$2,152	$820	$129,108
310	$2,972	$2,165	$807	$126,943
311	$2,972	$2,179	$793	$124,764
312	$2,972	$2,192	$780	$122,572
313	$2,972	$2,206	$766	$120,366
314	$2,972	$2,220	$752	$118,146
315	$2,972	$2,234	$738	$115,913
316	$2,972	$2,248	$724	$113,665
317	$2,972	$2,262	$710	$111,404
318	$2,972	$2,276	$696	$109,128
319	$2,972	$2,290	$682	$106,838
320	$2,972	$2,304	$668	$104,534
321	$2,972	$2,319	$653	$102,215
322	$2,972	$2,333	$639	$99,882
323	$2,972	$2,348	$624	$97,534
324	$2,972	$2,362	$610	$95,172
325	$2,972	$2,377	$595	$92,794
326	$2,972	$2,392	$580	$90,402
327	$2,972	$2,407	$565	$87,995
328	$2,972	$2,422	$550	$85,573
329	$2,972	$2,437	$535	$83,136
330	$2,972	$2,452	$520	$80,684
331	$2,972	$2,468	$504	$78,216
332	$2,972	$2,483	$489	$75,733
333	$2,972	$2,499	$473	$73,234
334	$2,972	$2,514	$458	$70,720
335	$2,972	$2,530	$442	$68,190
336	$2,972	$2,546	$426	$65,644
337	$2,972	$2,562	$410	$63,083
338	$2,972	$2,578	$394	$60,505
339	$2,972	$2,594	$378	$57,911
340	$2,972	$2,610	$362	$55,301
341	$2,972	$2,626	$346	$52,674
342	$2,972	$2,643	$329	$50,032
343	$2,972	$2,659	$313	$47,372
344	$2,972	$2,676	$296	$44,696
345	$2,972	$2,693	$279	$42,004
346	$2,972	$2,709	$263	$39,294
347	$2,972	$2,726	$246	$36,568
348	$2,972	$2,743	$229	$33,825
349	$2,972	$2,761	$211	$31,064
350	$2,972	$2,778	$194	$28,286
351	$2,972	$2,795	$177	$25,491
352	$2,972	$2,813	$159	$22,678
353	$2,972	$2,830	$142	$19,848
354	$2,972	$2,848	$124	$17,000
355	$2,972	$2,866	$106	$14,134
356	$2,972	$2,884	$88	$11,251
357	$2,972	$2,902	$70	$8,349
358	$2,972	$2,920	$52	$5,429
359	$2,972	$2,938	$34	$2,491
360	$2,972	$2,956	$16	$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.

Listing Provided By

Angeli Puentes Rocha an agent of . Lic #3445188

© 2025 STELLAR MLS. All rights reserved. Some listings on this website are from STELLAR as of March 03, 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.