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

$340,000

For Sale - Active
153 Pompano Beach Dr, Kissimmee, FL 34746
3 Beds
3 Baths
1,286 Square Feet
0.03 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: May 13, 2025 at 10:29AM

Investment Summary


Monthly Cash Flow
-$925
Cap Rate
2.9%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-9.7%

Property Description


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

Discover this exquisite 3-bedroom, 2.5-bathroom townhouse, offering 1,286 square feet of well-designed space, blending comfort and style in every corner. The home’s beautifully crafted kitchen comes with modern appliances and flows seamlessly into spacious living areas, ideal for relaxing or entertaining. From the backyard, enjoy the spa (that works perfectly), a perfect setting for an evening relaxation. this townhouse exudes comfort with furnishings that feel brand-new, creating an inviting atmosphere for you and your guests. Adding to the allure, the property offers exclusive access to an elegant clubhouse with a dedicated concierge desk and complimentary morning coffee or tea service. Stay productive in the business center and enjoy leisure time in the common areas, which include a library, arcade room, fitness center, and sauna. For movie nights, a theater room awaits, while the heated pool, hot tub, tiki bar, playground, and outdoor mini-golf for all ages. Sports amenities include a tennis court, basketball court, ping-pong tables, and inviting hammocks for relaxation. This vacation home combines luxury, comfort, and a resort-style experience in one stunning package. Don’t miss this opportunity, schedule your visit today, as this charming property won’t stay on the market for long!

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Block, Slab
  • Roof Type: Gable or Hip
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Jeremy Bulcock
  • HOA Fee: $1,210/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 242528522700181030
  • Lot Size: 1350 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2004

Tax Information

  • Annual Tax: $3,572

Utilities

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

Location

  • County: Osceola

Listing Details


Listed by:
Nelter Dimarzio
LA ROSA REALTY KISSIMMEE
(407) 780-9096

Source:
Stellar MLS
MLS#: S5126654
Stellar MLS

Investment Summary


Monthly Cash Flow
-$925
Cap Rate
2.9%
Cash-on-Cash Return
-14.2%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-9.7%

Purchase Details

Find an Agent

Purchase price:
$340,000
Amount financed:
-$272,000
Down payment:
$68,000
Closing costs:
$10,200
Rehab costs:
$0
Initial cash invested:
$78,200
Square feet:
1,286
Cost per square foot:
$264
Monthly rent per square foot:
$1.71

Financing Details

Find a Lender

Loan amount:
$272,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,742
Property tax:
$298
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,194

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$298-$3,573
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (18%)
18%-$403-$4,836
Total operating expenses: (57%)
57%-$1,251-$15,009

Cash Flow


Monthly Yearly
Net operating income:
$817 $9,804
Mortgage payments:
-$1,742 -$20,904
Cash flow:
$925 $11,100