9051 TREASURE TROVE LN #505 (MLS: O6284004) For Sale

9051 TREASURE TROVE LN #505, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,300.00 / month

Area: -

Property Info

  • MLS O6284004
  • Unit No 505
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1700
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $843.00

Interior Features

  • Other

Buy Price

$
$258,500.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • March 28, 2025

  • Rent Amount
  • $2,300.00

Cash Flow

Cap Rate5.1 Gross Yield10.7% Annual Rent$27,600.00 Property Taxes$4,192.73 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 $4,192.73 $20,963.65 $41,927.30
Net Cash Flow $23,407.27 $117,036.35 $234,072.70
HOA Fees $10,116.00 $50,580.00 $101,160.00