1726 BRASSIE CT (MLS: O6398321) For Sale

1726 BRASSIE CT, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,250.00 / month

Area: 2658

Property Info

  • MLS O6398321
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2658
  • Living Area (sqft) 1859
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $13.78

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Stone Counters
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$370,000.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate5.4 Gross Yield7.3% Annual Rent$27,000.00 Property Taxes$6,814.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $6,814.00 $34,070.00 $68,140.00
Net Cash Flow $20,186.00 $100,930.00 $201,860.00
HOA Fees $165.36 $826.80 $1,653.60

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