7505 MOURNING DOVE CIR #303 (MLS: O6430477) For Sale

7505 MOURNING DOVE CIR #303, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,250.00 / month

Area: 1354

Property Info

  • MLS O6430477
  • Unit No 303
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1354
  • Living Area (sqft) 1354
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $529.00

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$299,000.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 9%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate4.5 Gross Yield9% Annual Rent$27,000.00 Property Taxes$7,115.21 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $7,115.21 $35,576.05 $71,152.10
Net Cash Flow $19,884.79 $99,423.95 $198,847.90
HOA Fees $6,348.00 $31,740.00 $63,480.00

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