2901 EDENSHIRE WAY #103 (MLS: O6331083) For Sale

2901 EDENSHIRE WAY #103, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,175.00 / month

Area: 1324

Property Info

  • MLS O6331083
  • Unit No 103
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1324
  • Living Area (sqft) 1300
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $493.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Thermostat
  • Window Treatments

Buy Price

$
$299,900.00

Rental Price

$
$2,175.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • July 04, 2026
  • Rent Amount

  • $2,175.00

Cash Flow

Cap Rate5.5 Gross Yield8.7% Annual Rent$26,100.00 Property Taxes$3,793.38 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,100.00 $2,175.00 / mo $130,500.00 $2,175.00 / mo $261,000.00 $2,175.00 / mo
Estimated Expenses $3,793.38 $18,966.90 $37,933.80
Net Cash Flow $22,306.62 $111,533.10 $223,066.20
HOA Fees $5,916.00 $29,580.00 $59,160.00

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