3195 WHOOPING CRANE RUN (MLS: O6400981) For Sale

3195 WHOOPING CRANE RUN, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,399.00 / month

Area: 2055

Property Info

  • MLS O6400981
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2055
  • Living Area (sqft) 1579
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $58.33

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$369,000.00

Rental Price

$
$2,399.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $2,399.00

Cash Flow

Cap Rate6.6 Gross Yield7.8% Annual Rent$28,788.00 Property Taxes$3,880.61 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,788.00 $2,399.00 / mo $143,940.00 $2,399.00 / mo $287,880.00 $2,399.00 / mo
Estimated Expenses $3,880.61 $19,403.05 $38,806.10
Net Cash Flow $24,907.39 $124,536.95 $249,073.90
HOA Fees $699.96 $3,499.80 $6,999.60

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