2958 LUCAYAN HARBOUR CIR #108 (MLS: O6132735) For Sale

2958 LUCAYAN HARBOUR CIR #108, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,300.00 / month

Area: -

Property Info

  • MLS O6132735
  • Unit No 108
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1694
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $421.29

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$380,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.1 Gross Yield7.3% Annual Rent$27,600.00 Property Taxes$3,263.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $3,263.39 $16,316.95 $32,633.90
Net Cash Flow $24,336.61 $121,683.05 $243,366.10
HOA Fees $5,055.48 $25,277.40 $50,554.80