3129 TOCOA CIR (MLS: O6415821) For Sale

3129 TOCOA CIR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,350.00 / month

Area: 2102

Property Info

  • MLS O6415821
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) 2102
  • Living Area (sqft) 1782
  • Foundation Slab
  • Min Lease -
  • HOA Fees $271.67

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Stone Counters

Buy Price

$
$365,000.00

Rental Price

$
$2,350.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $2,350.00

Cash Flow

Cap Rate5.5 Gross Yield7.7% Annual Rent$28,200.00 Property Taxes$4,810.85 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,200.00 $2,350.00 / mo $141,000.00 $2,350.00 / mo $282,000.00 $2,350.00 / mo
Estimated Expenses $4,810.85 $24,054.25 $48,108.50
Net Cash Flow $23,389.15 $116,945.75 $233,891.50
HOA Fees $3,260.04 $16,300.20 $32,600.40

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