131 SAN BLAS AVE (MLS: O6285918) For Sale

131 SAN BLAS AVE, (Osceola), Kissimmee Florida 34743

Currently Rented at $2,400.00 / month

Area: -

Property Info

  • MLS O6285918
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1850
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$415,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • -

  • Rent Amount
  • $2,400.00

Cash Flow

Cap Rate5.8 Gross Yield6.9% Annual Rent$28,800.00 Property Taxes$4,803.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $4,803.00 $24,015.00 $48,030.00
Net Cash Flow $23,997.00 $119,985.00 $239,970.00