2606 LODI CIR #105 (MLS: O6228976) For Sale

2606 LODI CIR #105, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,800.00 / month

Area: 1296

Property Info

  • MLS O6228976
  • Unit No 105
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1296
  • Living Area (sqft) 1296
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $565.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$225,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • November 14, 2025
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.3 Gross Yield9.6% Annual Rent$21,600.00 Property Taxes$2,875.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,875.00 $14,375.00 $28,750.00
Net Cash Flow $18,725.00 $93,625.00 $187,250.00
HOA Fees $6,780.00 $33,900.00 $67,800.00

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