2937 BANANA PALM DR (MLS: O6350664) For Sale
2937 BANANA PALM DR,
(Osceola),
Kissimmee Florida 34747
Currently Rented at $2,500.00 / month
Area: 2095
- MLS O6350664
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2095
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease -
- HOA Fees $767.00
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
|
Cap Rate4.6
|
Gross Yield8.8%
|
Annual Rent$30,000.00
|
Property Taxes$5,024.33
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,000.00 $2,500.00 / mo
|
$150,000.00 $2,500.00 / mo
|
$300,000.00 $2,500.00 / mo
|
| Estimated Expenses |
|
|
|
$5,024.33 |
$25,121.65 |
$50,243.30 |
| Net Cash Flow |
|
|
|
$24,975.67 |
$124,878.35 |
$249,756.70 |
| HOA Fees |
|
|
|
$9,204.00 |
$46,020.00 |
$92,040.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.