3856 GULF SHORE CIR (MLS: O6376621) For Sale

3856 GULF SHORE CIR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,250.00 / month

Area: 2100

Property Info

  • MLS O6376621
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2100
  • Living Area (sqft) 1895
  • Foundation Slab
  • Min Lease -
  • HOA Fees $364.29

Interior Features

  • Cathedral Ceiling(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$349,990.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate5.0 Gross Yield7.7% Annual Rent$27,000.00 Property Taxes$5,221.71 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $5,221.71 $26,108.55 $52,217.10
Net Cash Flow $21,778.29 $108,891.45 $217,782.90
HOA Fees $4,371.48 $21,857.40 $43,714.80

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