2952 LUCAYAN HARBOUR CIR #103 (MLS: O6433300) For Sale

2952 LUCAYAN HARBOUR CIR #103, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,200.00 / month

Area: 1324

Property Info

  • MLS O6433300
  • Unit No 103
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1324
  • Living Area (sqft) 1300
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $611.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$274,900.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate5.6 Gross Yield9.6% Annual Rent$26,400.00 Property Taxes$3,615.75 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $3,615.75 $18,078.75 $36,157.50
Net Cash Flow $22,784.25 $113,921.25 $227,842.50
HOA Fees $7,332.00 $36,660.00 $73,320.00

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