1104 LAKESHORE BREEZE PL (MLS: O6402729) For Sale

1104 LAKESHORE BREEZE PL, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,125.00 / month

Area: 1788

Property Info

  • MLS O6402729
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1788
  • Living Area (sqft) 1460
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $257.00

Interior Features

  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$324,000.00

Rental Price

$
$2,125.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 7.9%
  • Lease End Date
  • July 18, 2029
  • Rent Amount

  • $2,125.00

Cash Flow

Cap Rate5.2 Gross Yield7.9% Annual Rent$25,500.00 Property Taxes$5,667.72 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,500.00 $2,125.00 / mo $127,500.00 $2,125.00 / mo $255,000.00 $2,125.00 / mo
Estimated Expenses $5,667.72 $28,338.60 $56,677.20
Net Cash Flow $19,832.28 $99,161.40 $198,322.80
HOA Fees $3,084.00 $15,420.00 $30,840.00

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