2208 ANTIGUA PL #938 (MLS: O6405626) For Sale

2208 ANTIGUA PL #938, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,800.00 / month

Area: 1026

Property Info

  • MLS O6405626
  • Unit No 938
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $348.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$179,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 12%
  • Lease End Date
  • -
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate7.8 Gross Yield12% Annual Rent$21,600.00 Property Taxes$3,339.20 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,339.20 $16,696.00 $33,392.00
Net Cash Flow $18,260.80 $91,304.00 $182,608.00
HOA Fees $4,176.00 $20,880.00 $41,760.00

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