3001 LAUREL RUN LN #206 (MLS: O6425116) For Sale

3001 LAUREL RUN LN #206, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,800.00 / month

Area: 1433

Property Info

  • MLS O6425116
  • Unit No 206
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1433
  • Living Area (sqft) 1433
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $399.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$250,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.0 Gross Yield8.6% Annual Rent$21,600.00 Property Taxes$4,222.30 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $4,222.30 $21,111.50 $42,223.00
Net Cash Flow $17,377.70 $86,888.50 $173,777.00
HOA Fees $4,788.00 $23,940.00 $47,880.00

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