2202 KEY WEST CT #633 (MLS: O6298878) For Sale

2202 KEY WEST CT #633, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,750.00 / month

Area: 1026

Property Info

  • MLS O6298878
  • Unit No 633
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $348.16

Interior Features

  • Walk-In Closet(s)

Buy Price

$
$174,900.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 12%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate7.8 Gross Yield12% Annual Rent$21,000.00 Property Taxes$3,201.37 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $3,201.37 $16,006.85 $32,013.70
Net Cash Flow $17,798.63 $88,993.15 $177,986.30
HOA Fees $4,177.92 $20,889.60 $41,779.20

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