1085 MARY FRANCES DR (MLS: O6320337) For Sale

1085 MARY FRANCES DR, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,200.00 / month

Area: -

Property Info

  • MLS O6320337
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1800
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Walk-In Closet(s)

Buy Price

$
$269,999.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 8.5%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • October 01, 2025

  • Rent Amount
  • $2,200.00

Cash Flow

Cap Rate8.5 Gross Yield9.8% Annual Rent$26,400.00 Property Taxes$3,435.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $3,435.00 $17,175.00 $34,350.00
Net Cash Flow $22,965.00 $114,825.00 $229,650.00