9004 SHINE DR (MLS: O6383458) For Sale

9004 SHINE DR, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,000.00 / month

Area: 1324

Property Info

  • MLS O6383458
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1324
  • Living Area (sqft) 1300
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $431.87

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Stone Counters

Buy Price

$
$285,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.2 Gross Yield8.4% Annual Rent$24,000.00 Property Taxes$3,942.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,942.00 $19,710.00 $39,420.00
Net Cash Flow $20,058.00 $100,290.00 $200,580.00
HOA Fees $5,182.44 $25,912.20 $51,824.40

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