4103 TROPICAL ISLE BLVD #132 (MLS: O6377804) For Sale

4103 TROPICAL ISLE BLVD #132, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,650.00 / month

Area: 1926

Property Info

  • MLS O6377804
  • Unit No 132
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1926
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $348.00

Interior Features

  • Open Floorplan

Buy Price

$
$202,989.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate6.0 Gross Yield9.8% Annual Rent$19,800.00 Property Taxes$3,395.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $3,395.00 $16,975.00 $33,950.00
Net Cash Flow $16,405.00 $82,025.00 $164,050.00
HOA Fees $4,176.00 $20,880.00 $41,760.00

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