639 MESILLA DR (MLS: O6286744) For Sale

639 MESILLA DR, (Osceola), Kissimmee Florida 34758

Currently Rented at $1,800.00 / month

Area: 2988

Property Info

  • MLS O6286744
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2988
  • Living Area (sqft) 2033
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $24.17

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$309,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 7%
  • Lease End Date
  • October 01, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.2 Gross Yield7% Annual Rent$21,600.00 Property Taxes$5,061.00 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 $5,061.00 $25,305.00 $50,610.00
Net Cash Flow $16,539.00 $82,695.00 $165,390.00
HOA Fees $290.04 $1,450.20 $2,900.40

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