7615 HERITAGE CROSSING WAY #201 (MLS: O6319473) For Sale

7615 HERITAGE CROSSING WAY #201, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,700.00 / month

Area: 1344

Property Info

  • MLS O6319473
  • Unit No 201
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1344
  • Living Area (sqft) 1344
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $531.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$300,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • December 10, 2026
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate3.5 Gross Yield6.8% Annual Rent$20,400.00 Property Taxes$3,378.30 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 $3,378.30 $16,891.50 $33,783.00
Net Cash Flow $17,021.70 $85,108.50 $170,217.00
HOA Fees $6,372.00 $31,860.00 $63,720.00

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