2937 BANANA PALM DR (MLS: O6225769) For Sale

2937 BANANA PALM DR, (Osceola), Kissimmee Florida 34747

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS O6225769
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1902
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $737.00

Interior Features

  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$369,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • January 23, 2025

  • Rent Amount
  • $3,000.00

Cash Flow

Cap Rate6.0 Gross Yield9.8% Annual Rent$36,000.00 Property Taxes$4,834.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $4,834.00 $24,170.00 $48,340.00
Net Cash Flow $31,166.00 $155,830.00 $311,660.00
HOA Fees $8,844.00 $44,220.00 $88,440.00