2456 SWEETWATER CLUB CIR #20 (MLS: O6251262) For Sale

2456 SWEETWATER CLUB CIR #20, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,640.00 / month

Area: 1066

Property Info

  • MLS O6251262
  • Unit No 20
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1066
  • Living Area (sqft) 1066
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $450.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$201,900.00

Rental Price

$
$1,640.00
  • Cap Rate
  • 5.9%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,640.00

Cash Flow

Cap Rate5.9 Gross Yield9.7% Annual Rent$19,680.00 Property Taxes$2,467.81 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,680.00 $1,640.00 / mo $98,400.00 $1,640.00 / mo $196,800.00 $1,640.00 / mo
Estimated Expenses $2,467.81 $12,339.05 $24,678.10
Net Cash Flow $17,212.19 $86,060.95 $172,121.90
HOA Fees $5,400.00 $27,000.00 $54,000.00

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