7717 STONE CREEK TRL (MLS: O6358751) For Sale

7717 STONE CREEK TRL, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,100.00 / month

Area: 2090

Property Info

  • MLS O6358751
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2090
  • Living Area (sqft) 1793
  • Foundation Other
  • Min Lease Other
  • HOA Fees $198.00

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$334,900.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate5.5 Gross Yield7.5% Annual Rent$25,200.00 Property Taxes$4,555.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $4,555.00 $22,775.00 $45,550.00
Net Cash Flow $20,645.00 $103,225.00 $206,450.00
HOA Fees $2,376.00 $11,880.00 $23,760.00

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