Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    New Duplex in Poinciana Villages Title is generated by Realmo AI

    804-806 COLVILLE DRIVE, Kissimmee, FL 34759

    View on Map
    Claim this Listing
    For Sale
    $518,000

    Duplex - KISSIMMEE, FL

    Type:Duplex
    Property size:
    2,574 SF
    Lot size:
    0.18 Acres
    Price / SF:
    $201/SF
    Added:
    May 16, 2026
    Days on Market:
    8
    Last Refresh:
    May 23 at 12:06 pm

    Property Features for 804-806 COLVILLE DRIVE

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Duplex
    Property condition
    New Construction
    Bedrooms
    6
    Rooms
    Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5
    Pets allowed
    Yes
    Interior features
    Ceiling Fans(s), Eat-in Kitchen, Kitchen/Family Room Combo, Open Floorplan, Primary Bedroom Main Floor, Stone Counters, Walk-in Closet(s)
    Exterior features
    Lighting
    Standard status
    Active
    APN
    28-28-15-935360-078020
    Size
    2,574 SF
    Lot size
    0.18 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    622
    Expense value
    165
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Monthly

    Utilities

    Heating system
    Central
    Cooling system
    Central Air

    Building Details

    Year built
    2025
    Number of units
    2
    Building materials
    Block, Stucco
    Roof type
    Shingle
    Architectural style
    Other

    We can help!

    Listing Contact
    Ashley Hellesvig
    Ashley Hellesvig

    Listing agent Ashley Hellesvig License #3451675

    Listing office KELLER WILLIAMS REALTY AT THE LAKES 700 Celebration Ave Suite 300, Celebration, FL

    Listing date May 16, 2026

    MLS# S5150369 Listing URL

    Copyright © 2026 Stellar MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Newly constructed (2025) full duplex, ideal for investors or owner‑occupiers seeking rental income.
    • Two spacious units totaling 2,576 sq ft with 6 bedrooms and 4 bathrooms.
    • High‑end finishes throughout, including upgraded kitchens with stainless steel appliances and soft‑close cabinetry.
    • Primary bathrooms feature dual sinks and glass‑enclosed walk‑in showers.
    • Located in amenity‑rich Poinciana Villages community.
    • Features covered entries and extended driveways.

    Overview

    This newly constructed duplex, built in 2025, is located in the Poinciana Villages community. The property offers a combined 2,576 square feet of living space, featuring two units with a total of 6 bedrooms and 4 bathrooms. Each unit is designed with modern finishes, including high-end flooring and multiple ceiling fans. The primary bedrooms include walk-in closets. The kitchens are upgraded with soft-close cabinetry, premium hardware, and brand-new stainless-steel appliances. The primary bathrooms feature dual sinks, tiled showers, and glass-enclosed walk-in showers. Additional features include covered entries and extended driveways. The property sits on a lot of approximately 0.18 acres. This duplex offers potential for investment or owner-occupied living with rental income in a community with recreational amenities.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $303.2K
    NOI $27,292 @ 9.00% cap · cautious / downside scenario
    Moderate
    $389.9K
    NOI $27,292 @ 7.00% cap · market / base-case scenario
    Aggressive
    $545.8K
    NOI $27,292 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $41.7k $16.20
    − Vacancy −$2.7k −$1.05
    EGI $39.0k $15.15
    − OpEx −$11.7k −$4.54
    NOI $27.3k $10.60
    2,574 SF · lease $16.20/SF/yr · vacancy 6.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $389.9K
    $341.2K – $454.9K (±1% cap)
    NOI $27,292 @ 7.0% cap · market cap 5.27%
    Second Best
    Apartment 5plus
    $348.3K
    $304.8K – $406.4K (±1% cap)
    NOI $24,381 @ 7.0% cap · market cap 4.71%
    Theoretical Best
    Office A
    $618.6K
    $541.2K – $721.7K (±1% cap)
    NOI $43,299 @ 7.0% cap · market cap 8.36%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Restaurant Spa & Massage Center Hair Salon Building Supply Gym & Fitness Center Auto Parts Store Department Store Discount Store Barber Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Kissimmee
    County
    Polk
    State
    Florida
    Longitude
    -81.5056495
    Latitude
    28.0289221

    Nearby Similar for Sale

    • $389,999
      8,800 SF

      Established Mini Market & Restaurant

      Profitable mini market and restaurant for sale in Kissimmee.
      131 BUENAVENTURA BOULEVARD, KISSIMMEE, FL 34743
      View Details
    • $595,000
      2,501 SF

      Downtown Kissimmee Professional Office Building

      Professional building in downtown Kissimmee, near courthouse and amenities.
      1007 EMMETT STREET, KISSIMMEE, FL 34741
      View Details
    • $950,000
      7,340 SF

      Turnkey Restaurant Opportunity in Kissimmee

      Fully equipped restaurant on US-192 with high visibility.
      909 W VINE STREET, KISSIMMEE, FL 34741
      View Details
    • $150,000
      220 SF

      New Mixed-Use Commercial Building

      Newly constructed mixed-use commercial building in Kissimmee, Florida.
      4560 W IRLO BRONSON MEMORIAL HIGHWAY, KISSIMMEE, FL 34746
      View Details
    • $1,010,000
      1,315 SF

      New Mixed-Use Commercial Building

      New construction mixed-use building with office and retail spaces.
      4560 W IRLO BRONSON MEMORIAL HIGHWAY, KISSIMMEE, FL 34746
      View Details
    • $520,000
      1,530 SF

      Kissimmee Commercial Investment Opportunity

      Freestanding commercial building on high-traffic N Main St (US-441).
      820 N MAIN STREET, KISSIMMEE, FL 34744
      View Details
    • $549,000
      1,708 SF

      Renovated Office Building in Kissimmee

      Corner-lot office building in Downtown Kissimmee with dedicated parking.
      702 MABBETTE STREET, KISSIMMEE, FL 34741
      View Details
    • $499,000
      1,811 SF

      Renovated Office in Downtown Kissimmee

      Fully renovated office space in the heart of Downtown Kissimmee.
      802 MABBETTE ST, KISSIMMEE, FL 34741
      View Details
    • $3,200,000
      16,083 SF

      Mixed-Use Property in Historic Downtown

      Prime mixed-use property in revitalizing historic downtown Kissimmee.
      219 BROADWAY, KISSIMMEE, FL 34741
      View Details
    • $389,990
      832 SF

      Renovated Office in Prime Location

      Fully renovated office space in the heart of Kissimmee.
      808 MABBETTE STREET, KISSIMMEE, FL 34741
      View Details
    • $535,000
      2,461 SF

      New Construction Duplex in Kissimmee

      New construction duplex in Poinciana Village with income potential.
      546 IMPERIAL PL, KISSIMMEE, FL 34758
      View Details
    • $2,499,000
      2,835 SF

      Kissimmee Investment Opportunity

      Two properties near Florida Turnpike: Day Care and Restaurant.
      2245 E IRLO BRONSON MEMORIAL HIGHWAY, KISSIMMEE, FL 34744
      View Details

    FAQs

    What type of property is this?
    Duplex - New construction duplex with high-end finishes and community amenities.
    Where is this duplex located?
    The property is located at 804-806 COLVILLE DRIVE Kissimmee, FL.
    What is the asking price?
    The asking price for this property is $518,000.
    What are key features of this property?
    This property features: Newly constructed (2025) full duplex, ideal for investors or owner‑occupiers seeking rental income.; Two spacious units totaling 2,576 sq ft with 6 bedrooms and 4 bathrooms.; High‑end finishes throughout, including upgraded kitchens with stainless steel appliances and soft‑close cabinetry.
    (407) 488-7182
    We can help!
    Listing Contact
    Ashley Hellesvig
    Ashley Hellesvig
    Real Estate License ID: 3451675
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    804-806 COLVILLE DRIVE, KISSIMMEE, FL 34759
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!