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

$360,000

For Sale - Active
2449 Varenna Loop, Kissimmee, FL 34741
3 Beds
3 Baths
1,602 Square Feet
0.05 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 23 hours ago
Updated: May 22, 2025 at 12:55PM

Investment Summary


Monthly Cash Flow
-$1,309
Cap Rate
1.8%
Cash-on-Cash Return
-19.0%
Debt Coverage Ratio
0.29
Internal Rate of Return (5 years)
-14.3%

Property Description


0.05 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Easy showing Very cooperative tenant. This beautiful townhome is nested in one of the most complete resort style amenities in the County. 24/7 gated and guard community with surveillance security cameras. Tapestry built by Mattamy Homes is a private community with single family homes and townhomes with beautiful design and style. This property has 3 upstairs bedrooms and 2 bathrooms and half bathroom is located downstairs. Laundry with washer & dryer it's conveniently located upstairs. The master bedroom has a full bathroom with a walking closet and an outside balcony with office space. Second and third bedrooms are a good size to accommodate all the needs for additional guests. Downstairs all appliances are stainless steel with the most beautiful touches and finishings. A whole two car garage is located in the back of the property with a remote controlled door. This location is close to everything, just minutes away to Osceola Pkwy and the corridor to Disney attractions, The Loop mall and main roads like I4 & 417

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

  • Description: Finished
  • Garage Spaces: 2
  • 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, Concrete Perimeter
  • Roof Type: Gable or Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • Association: THE PRESERVE AT TAPESTRY/FIRSTSERVICE RESIDENTIAL
  • HOA Fee: $645/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 082529224300011034
  • Lot Size: 2178 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2020

Tax Information

  • Annual Tax: $5,714

Utilities

  • Water & Sewer: None
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Osceola

Listing Details


Listed by:
Angelica Fernandez
LPT REALTY, LLC
(508) 309-2737

Source:
Stellar MLS
MLS#: S5119323
Stellar MLS

Investment Summary


Monthly Cash Flow
-$1,309
Cap Rate
1.8%
Cash-on-Cash Return
-19.0%
Debt Coverage Ratio
0.29
Internal Rate of Return (5 years)
-14.3%

Purchase Details

Find an Agent

Purchase price:
$360,000
Amount financed:
-$288,000
Down payment:
$72,000
Closing costs:
$10,800
Rehab costs:
$0
Initial cash invested:
$82,800
Square feet:
1,602
Cost per square foot:
$225
Monthly rent per square foot:
$1.50

Financing Details

Find a Lender

Loan amount:
$288,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,844
Property tax:
$476
Insurance:
$168
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,488

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,400 $28,800
Vacancy loss: (6%)
6% -$144 -$1,728
Operating income:
$2,256 $27,072

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$476-$5,715
Insurance: (7%)
7%-$168-$2,016
Property management: (8%)
8%-$192-$2,304
Repairs & maintenance: (5%)
5%-$120-$1,440
Capital expenditures: (5%)
5%-$120-$1,440
HOA fees: (27%)
27%-$645-$7,740
Total operating expenses: (72%)
72%-$1,721-$20,655

Cash Flow


Monthly Yearly
Net operating income:
$535 $6,420
Mortgage payments:
-$1,844 -$22,128
Cash flow:
-$1,309 -$15,708