906 ASSEMBLY CT (MLS: O6393133) For Sale

906 ASSEMBLY CT, (Osceola), Kissimmee Florida 34747

Currently Rented at $3,000.00 / month

Area: 2288

Property Info

  • MLS O6393133
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2288
  • Living Area (sqft) 1862
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $595.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$315,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate7.2 Gross Yield11.4% Annual Rent$36,000.00 Property Taxes$6,024.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $6,024.00 $30,120.00 $60,240.00
Net Cash Flow $29,976.00 $149,880.00 $299,760.00
HOA Fees $7,140.00 $35,700.00 $71,400.00

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