2120 MARISOL LOOP (MLS: O6406110) For Sale

2120 MARISOL LOOP, (Osceola), Kissimmee Florida 34743

Currently Rented at $2,450.00 / month

Area: 2684

Property Info

  • MLS O6406110
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2684
  • Living Area (sqft) 2240
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $18.17

Interior Features

  • Ninguno
  • Primary Bedroom Main Floor

Buy Price

$
$420,000.00

Rental Price

$
$2,450.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 7%
  • Lease End Date
  • May 30, 2027
  • Rent Amount

  • $2,450.00

Cash Flow

Cap Rate5.5 Gross Yield7% Annual Rent$29,400.00 Property Taxes$5,910.47 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $29,400.00 $2,450.00 / mo $147,000.00 $2,450.00 / mo $294,000.00 $2,450.00 / mo
Estimated Expenses $5,910.47 $29,552.35 $59,104.70
Net Cash Flow $23,489.53 $117,447.65 $234,895.30
HOA Fees $218.04 $1,090.20 $2,180.40

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