3003 RED GINGER RD (MLS: O6353031) For Sale
3003 RED GINGER RD,
(Osceola),
Kissimmee Florida 34747
Currently Rented at $3,600.00 / month
Area: 1183
- MLS O6353031
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1183
- Living Area (sqft) 1161
- Foundation Slab
- Min Lease Slab
- HOA Fees $532.00
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate12.6
|
Gross Yield16.3%
|
Annual Rent$43,200.00
|
Property Taxes$3,518.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$43,200.00 $3,600.00 / mo
|
$216,000.00 $3,600.00 / mo
|
$432,000.00 $3,600.00 / mo
|
| Estimated Expenses |
|
|
|
$3,518.00 |
$17,590.00 |
$35,180.00 |
| Net Cash Flow |
|
|
|
$39,682.00 |
$198,410.00 |
$396,820.00 |
| HOA Fees |
|
|
|
$6,384.00 |
$31,920.00 |
$63,840.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.