812 E FLAG LN (MLS: O6363214) For Sale

812 E FLAG LN, (Osceola), Kissimmee Florida 34759

Currently Rented at $3,000.00 / month

Area: 2322

Property Info

  • MLS O6363214
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2322
  • Living Area (sqft) 1488
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $90.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Walk-In Closet(s)

Buy Price

$
$260,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 12.9%
  • Gross Yield
  • 13.8%
  • Lease End Date
  • July 01, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate12.9 Gross Yield13.8% Annual Rent$36,000.00 Property Taxes$1,419.54 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $1,419.54 $7,097.70 $14,195.40
Net Cash Flow $34,580.46 $172,902.30 $345,804.60
HOA Fees $1,080.00 $5,400.00 $10,800.00

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