1370 PACIFIC RD (MLS: G5112273) For Sale

1370 PACIFIC RD, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,700.00 / month

Area: 2054

Property Info

  • MLS G5112273
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2054
  • Living Area (sqft) 1495
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $180.00

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$230,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8.9%
  • Lease End Date
  • June 01, 2026
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate6.6 Gross Yield8.9% Annual Rent$20,400.00 Property Taxes$3,017.98 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $3,017.98 $15,089.90 $30,179.80
Net Cash Flow $17,382.02 $86,910.10 $173,820.20
HOA Fees $2,160.00 $10,800.00 $21,600.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.