Modern Townhouse with Community
4604 TRIBUTE TRAIL Kissimmee, FL 34746
For Sale
$359,990
Pending
3-bedroom, 2.5-bathroom townhouse with modern kitchen and community pool.
Property Size1,674 SF
Lot Size0.06 Acres
Days on Market560
Property Features for 4604 TRIBUTE TRAIL
General Information
Standard status
Pending
Size
1,674 SF
Lot size
0.06 Acres
Property subtype
Condo/Townhome
Building Details
Year Built
2019
Listing Agency:
FLORIDA SPIRIT HOMES
(321) 666-0301
Listed By:
Gabriel Silva Andrada · License #3484583
(321) 666-0301
Source:
Exitrealty
Added: Jan 15, 2025
Changed: Jul 6
Last Checked: Jul 29 at 8:08AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of FLORIDA SPIRIT HOMES
Investment Insights
Based on property information with market context.
This townhouse features three bedrooms and two and a half bathrooms. The property offers an open floor plan with a modern kitchen equipped with quartz countertops and stainless steel appliances. A half bathroom is located downstairs for convenience. Upstairs, the master ensuite includes a dual sink in the bathroom and a walk-in closet. Two additional bedrooms and a second full bathroom are located upstairs, along with an upstairs laundry closet. The property includes a 1-car garage and driveway parking space for two vehicles. Community amenities include a pool and a playground. The property is located near a Target store and various dining options. The property size is 1674 square feet.
Key Highlights
- Modern kitchen featuring quartz countertops and stainless steel appliances.
- Spacious master ensuite with dual sink and walk‑in closet.
- Convenient upstairs laundry closet.
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $30.7k | $18.36 |
| − Vacancy | −$1.9k | −$1.14 |
| EGI | $28.8k | $17.22 |
| − OpEx | −$13.0k | −$7.75 |
| NOI | $15.9k | $9.47 |
1,674 SF · lease $18.36/SF/yr · vacancy 6.20% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$226.5K
$198.2K – $264.3K
NOI $15,856 @ 7.0% cap · market cap 4.40%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$402.3K
$352.0K – $469.3K
NOI $28,159 @ 7.0% cap · market cap 7.82%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Residential income property - 3-bedroom, 2.5-bathroom townhouse with modern kitchen and community pool.
Where is this residential income property located?
The property is located at 4604 TRIBUTE TRAIL Kissimmee, FL.
What is the asking price?
The asking price for this property is $359,990.
What are key features of this property?
This property features: Modern kitchen featuring quartz countertops and stainless steel appliances.; Spacious master ensuite with dual sink and walk‑in closet.; Convenient upstairs laundry closet.
