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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$189,900

For Sale - Active
1001 Plantation Dr Apt C1, Kissimmee, FL 34741
2 Beds
1 Bath
1,008 Square Feet
0.02 Acres Lot
Built in 1970
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Sep 01, 2025 at 06:31PM

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4
Cap Rate
6.1%
Cash-on-Cash Return
-0.1%
Debt Coverage Ratio
1.00
Internal Rate of Return (5 years)
3.9%

Property Description


0.02 Acres Lot
Built in 1970
For Sale - Active
Units n/a

Nestled in the peaceful Heritage Homes condo community. This charming 2 bedrooms, 1 bathroom unit completely furnished offers a peaceful retreat in the heart of Kissimmee. Step inside and you will be welcomed by an inviting home that with is cozy and tranquil ambiance, is perfect for both confortable living and entertaining. Enjoy the community swimming pool, amenity center and well preserve green areas. Conveniently located near State Road 192, top rated schools, shopping centers, hospitals, doctor's offices, restaurants and the area's renowned attractions. This unit provides a comfortable and connected life. HOA replaced roof and repaved community roads in 2023 and new AC. While is not a restricted 55+ community, only 18 years and older can live here with some exceptions for under 18 temporarily visitors. Tell your agent to make an appointment to show. Will sell fast, so don't miss this opportunity

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

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

HOA

  • Association: Terra Condominium Association, Inc./AMG

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 2025291486000C0010
  • Lot Size: 1019 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1970

Tax Information

  • Annual Tax: $1,623

Utilities

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

Location

  • County: Osceola

Listing Details


Listed by:
Alberto Sanchez
CENTURY 21 ALL HOMES & PROPERT
(787) 347-5400

Source:
Stellar MLS
MLS#: S5130922
Stellar MLS

Investment Summary


Potential Missing Expenses

We noticed that HOA fees are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4
Cap Rate
6.1%
Cash-on-Cash Return
-0.1%
Debt Coverage Ratio
1.00
Internal Rate of Return (5 years)
3.9%

Purchase Details

Find an Agent

Purchase price:
$189,900
Amount financed:
-$151,920
Down payment:
$37,980
Closing costs:
$5,697
Rehab costs:
$0
Initial cash invested:
$43,677
Square feet:
1,008
Cost per square foot:
$188
Monthly rent per square foot:
$1.59

Financing Details

Find a Lender

Loan amount:
$151,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$973
Property tax:
$135
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,220

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$135-$1,623
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (33%)
33%-$535-$6,423

Cash Flow


Monthly Yearly
Net operating income:
$969 $11,628
Mortgage payments:
-$973 -$11,676
Cash flow:
-$4 -$48