17 S FLAG CT (MLS: O6418950) For Sale
17 S FLAG CT,
(Osceola),
Kissimmee Florida 34759
Currently Rented at $2,100.00 / month
Area: 2052
- MLS O6418950
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2052
- Living Area (sqft) 1500
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
|
Cap Rate6.6
|
Gross Yield8.1%
|
Annual Rent$25,200.00
|
Property Taxes$3,684.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$25,200.00 $2,100.00 / mo
|
$126,000.00 $2,100.00 / mo
|
$252,000.00 $2,100.00 / mo
|
| Estimated Expenses |
|
|
|
$3,684.00 |
$18,420.00 |
$36,840.00 |
| Net Cash Flow |
|
|
|
$21,516.00 |
$107,580.00 |
$215,160.00 |
| HOA Fees |
|
|
|
$1,200.00 |
$6,000.00 |
$12,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.