2101 CASCADES BLVD #103 (MLS: O6383340) For Sale

2101 CASCADES BLVD #103, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,485.00 / month

Area: 1130

Property Info

  • MLS O6383340
  • Unit No 103
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1130
  • Living Area (sqft) 1130
  • Foundation Block
  • Min Lease Block
  • HOA Fees $592.67

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$167,500.00

Rental Price

$
$1,485.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 10.6%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,485.00

Cash Flow

Cap Rate4.8 Gross Yield10.6% Annual Rent$17,820.00 Property Taxes$2,672.41 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,820.00 $1,485.00 / mo $89,100.00 $1,485.00 / mo $178,200.00 $1,485.00 / mo
Estimated Expenses $2,672.41 $13,362.05 $26,724.10
Net Cash Flow $15,147.59 $75,737.95 $151,475.90
HOA Fees $7,112.04 $35,560.20 $71,120.40

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