7658 WHISPER WAY #402 (MLS: O6369827) For Sale

7658 WHISPER WAY #402, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,300.00 / month

Area: 1630

Property Info

  • MLS O6369827
  • Unit No 402
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1630
  • Living Area (sqft) 1630
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $950.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$349,999.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 3.3%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • -
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate3.3 Gross Yield7.9% Annual Rent$27,600.00 Property Taxes$4,804.00 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 $4,804.00 $24,020.00 $48,040.00
Net Cash Flow $22,796.00 $113,980.00 $227,960.00
HOA Fees $11,400.00 $57,000.00 $114,000.00

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