1174 SEASIDE MIST TRL (MLS: O6390614) For Sale

1174 SEASIDE MIST TRL, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,300.00 / month

Area: 2074

Property Info

  • MLS O6390614
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2074
  • Living Area (sqft) 1654
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $253.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$328,400.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • October 30, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.6 Gross Yield8.4% Annual Rent$27,600.00 Property Taxes$6,153.63 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 $6,153.63 $30,768.15 $61,536.30
Net Cash Flow $21,446.37 $107,231.85 $214,463.70
HOA Fees $3,036.00 $15,180.00 $30,360.00

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