2379 CARAVELLE CIR (MLS: O6352760) For Sale
2379 CARAVELLE CIR,
(Osceola),
Kissimmee Florida 34746
Currently Rented at $2,300.00 / month
Area: 1424
- MLS O6352760
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1424
- Living Area (sqft) 1400
- Foundation Block
- Min Lease Block
- HOA Fees $286.00
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate6.1
|
Gross Yield8.1%
|
Annual Rent$27,600.00
|
Property Taxes$3,358.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,600.00 $2,300.00 / mo
|
$138,000.00 $2,300.00 / mo
|
$276,000.00 $2,300.00 / mo
|
| Estimated Expenses |
|
|
|
$3,358.00 |
$16,790.00 |
$33,580.00 |
| Net Cash Flow |
|
|
|
$24,242.00 |
$121,210.00 |
$242,420.00 |
| HOA Fees |
|
|
|
$3,432.00 |
$17,160.00 |
$34,320.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.