2882 CLUB CORTILE CIR #B (MLS: O6307022) For Sale

2882 CLUB CORTILE CIR #B, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,800.00 / month

Area: -

Property Info

  • MLS O6307022
  • Unit No B
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1204
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $350.00

Interior Features

  • Kitchen/Family Room Combo
  • Thermostat

Buy Price

$
$219,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • July 31, 2025
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate6.5 Gross Yield9.8% Annual Rent$21,600.00 Property Taxes$3,159.18 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 $3,159.18 $15,795.90 $31,591.80
Net Cash Flow $18,440.82 $92,204.10 $184,408.20
HOA Fees $4,200.00 $21,000.00 $42,000.00

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