1134 CELEBRATION AVE (MLS: O6426421) For Sale

1134 CELEBRATION AVE, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,900.00 / month

Area: 2225

Property Info

  • MLS O6426421
  • Unit No -
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 2225
  • Living Area (sqft) 1702
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $148.53

Interior Features

  • Crown Molding
  • Eat-in Kitchen
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$675,000.00

Rental Price

$
$2,900.00
  • Cap Rate
  • 4.1%
  • Gross Yield
  • 5.2%
  • Lease End Date
  • May 01, 2027
  • Rent Amount

  • $2,900.00

Cash Flow

Cap Rate4.1 Gross Yield5.2% Annual Rent$34,800.00 Property Taxes$5,532.55 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,800.00 $2,900.00 / mo $174,000.00 $2,900.00 / mo $348,000.00 $2,900.00 / mo
Estimated Expenses $5,532.55 $27,662.75 $55,325.50
Net Cash Flow $29,267.45 $146,337.25 $292,674.50
HOA Fees $1,782.36 $8,911.80 $17,823.60

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