2662 MAYAGUANA ST (MLS: O6308205) For Sale

2662 MAYAGUANA ST, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,400.00 / month

Area: 1227

Property Info

  • MLS O6308205
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1227
  • Living Area (sqft) 1187
  • Foundation Block, Other
  • Min Lease Block, Other
  • HOA Fees $326.67

Interior Features

  • Thermostat
  • Window Treatments

Buy Price

$
$249,990.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 8.5%
  • Gross Yield
  • 11.5%
  • Lease End Date
  • -
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate8.5 Gross Yield11.5% Annual Rent$28,800.00 Property Taxes$3,750.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $3,750.53 $18,752.65 $37,505.30
Net Cash Flow $25,049.47 $125,247.35 $250,494.70
HOA Fees $3,920.04 $19,600.20 $39,200.40

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