403 SHORT DR (MLS: O6303591) For Sale
403 SHORT DR,
(Osceola),
Kissimmee Florida 34759
Currently Rented at $1,700.00 / month
Area: 1581
- MLS O6303591
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1581
- Living Area (sqft) 1245
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.00
Cash Flow
|
Cap Rate7.3
|
Gross Yield8.9%
|
Annual Rent$20,400.00
|
Property Taxes$2,350.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$20,400.00 $1,700.00 / mo
|
$102,000.00 $1,700.00 / mo
|
$204,000.00 $1,700.00 / mo
|
| Estimated Expenses |
|
|
|
$2,350.00 |
$11,750.00 |
$23,500.00 |
| Net Cash Flow |
|
|
|
$18,050.00 |
$90,250.00 |
$180,500.00 |
| HOA Fees |
|
|
|
$1,176.00 |
$5,880.00 |
$11,760.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.