8061 LOST SHAKER LN (MLS: O6431415) For Sale

8061 LOST SHAKER LN, (Osceola), Kissimmee Florida 34747

Currently Rented at $3,300.00 / month

Area: 1430

Property Info

  • MLS O6431415
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1430
  • Living Area (sqft) 1410
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $467.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$469,900.00

Rental Price

$
$3,300.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • September 28, 2026
  • Rent Amount

  • $3,300.00

Cash Flow

Cap Rate5.2 Gross Yield8.4% Annual Rent$39,600.00 Property Taxes$9,476.43 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,600.00 $3,300.00 / mo $198,000.00 $3,300.00 / mo $396,000.00 $3,300.00 / mo
Estimated Expenses $9,476.43 $47,382.15 $94,764.30
Net Cash Flow $30,123.57 $150,617.85 $301,235.70
HOA Fees $5,604.00 $28,020.00 $56,040.00

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