5000 MANGROVE ALY #104 (MLS: O6417416) For Sale

5000 MANGROVE ALY #104, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,650.00 / month

Area: 834

Property Info

  • MLS O6417416
  • Unit No 104
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 834
  • Living Area (sqft) 834
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $625.39

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Thermostat

Buy Price

$
$215,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 9.2%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate4.4 Gross Yield9.2% Annual Rent$19,800.00 Property Taxes$2,810.86 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $2,810.86 $14,054.30 $28,108.60
Net Cash Flow $16,989.14 $84,945.70 $169,891.40
HOA Fees $7,504.68 $37,523.40 $75,046.80

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