2413 BROOK MARSH LOOP (MLS: O6299388) For Sale

2413 BROOK MARSH LOOP, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,300.00 / month

Area: 2118

Property Info

  • MLS O6299388
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2118
  • Living Area (sqft) 1843
  • Foundation Slab, Stem Wall
  • Min Lease Slab, Stem Wall
  • HOA Fees $210.00

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$362,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • June 29, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.7 Gross Yield7.6% Annual Rent$27,600.00 Property Taxes$4,619.00 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 $4,619.00 $23,095.00 $46,190.00
Net Cash Flow $22,981.00 $114,905.00 $229,810.00
HOA Fees $2,520.00 $12,600.00 $25,200.00

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