8816 DUNES CT #303 (MLS: O6321542) For Sale

8816 DUNES CT #303, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,000.00 / month

Area: 1066

Property Info

  • MLS O6321542
  • Unit No 303
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1066
  • Living Area (sqft) 1048
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $534.00

Interior Features

  • Ceiling Fans(s)
  • Vaulted Ceiling(s)

Buy Price

$
$179,999.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 8.4%
  • Gross Yield
  • 13.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate8.4 Gross Yield13.3% Annual Rent$24,000.00 Property Taxes$2,409.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $2,409.00 $12,045.00 $24,090.00
Net Cash Flow $21,591.00 $107,955.00 $215,910.00
HOA Fees $6,408.00 $32,040.00 $64,080.00

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