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

$375,000

For Sale - Active
149 Southampton Dr, Kissimmee, FL 34744
3 Beds
2 Baths
1,837 Square Feet
0.17 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: May 22, 2025 at 01:41PM

Investment Summary


Monthly Cash Flow
-$757
Cap Rate
3.8%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Property Description


0.17 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Beautiful 3 bedroom, 2 bathroom, 2 car garage single family home located in the sought after gated golf community of Remington. Kitchen and floors have been remolded. Home displays and open floor plan. The open kitchen features a breakfast/eating area and it over looks the family room. The spacious master is located right off the family and has a large walk-in closet. Master bathroom features a jetted garden tub with separate shower. This community offers amenities such as community pool, basketball courts, tennis courts, baseball field, fitness center, playground, walking trails and golf course.

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 (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: Remington Master Association
  • HOA Fee: $150/annually

Land Information

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

Lot Information

  • Parcel ID: 202530486300010430
  • Lot Size: 7318 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2004

Tax Information

  • Annual Tax: $6,131

Utilities

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

Location

  • County: Osceola

Listing Details


Listed by:
Guilherme Mello
EPIC REALTY
(407) 617-7941

Source:
Stellar MLS
MLS#: O6310704
Stellar MLS

Investment Summary


Monthly Cash Flow
-$757
Cap Rate
3.8%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$375,000
Amount financed:
-$300,000
Down payment:
$75,000
Closing costs:
$11,250
Rehab costs:
$0
Initial cash invested:
$86,250
Square feet:
1,837
Cost per square foot:
$204
Monthly rent per square foot:
$1.36

Financing Details

Find a Lender

Loan amount:
$300,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,958
Property tax:
$511
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,644

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: (20%)
20%-$511-$6,132
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: (1%)
1%-$13-$156
Total operating expenses: (46%)
46%-$1,149-$13,788

Cash Flow


Monthly Yearly
Net operating income:
$1,201 $14,412
Mortgage payments:
-$1,958 -$23,496
Cash flow:
$757 $9,084