2900 EDENSHIRE WAY #107 (MLS: O6413995) For Sale

2900 EDENSHIRE WAY #107, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,300.00 / month

Area: 1324

Property Info

  • MLS O6413995
  • Unit No 107
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1324
  • Living Area (sqft) 1300
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $555.00

Interior Features

  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$280,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate6.1 Gross Yield9.9% Annual Rent$27,600.00 Property Taxes$3,988.15 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $3,988.15 $19,940.75 $39,881.50
Net Cash Flow $23,611.85 $118,059.25 $236,118.50
HOA Fees $6,660.00 $33,300.00 $66,600.00

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