3205 SABAL PALMS CT #B (MLS: O6434148) For Sale

3205 SABAL PALMS CT #B, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,600.00 / month

Area: 1238

Property Info

  • MLS O6434148
  • Unit No B
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1238
  • Living Area (sqft) 1087
  • Foundation Basement
  • Min Lease Basement
  • HOA Fees $535.00

Interior Features

  • Cathedral Ceiling(s)
  • Living Room/Dining Room Combo
  • Solid Surface Counters
  • Solid Wood Cabinets

Buy Price

$
$160,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 12%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate6.4 Gross Yield12% Annual Rent$19,200.00 Property Taxes$2,606.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $2,606.00 $13,030.00 $26,060.00
Net Cash Flow $16,594.00 $82,970.00 $165,940.00
HOA Fees $6,420.00 $32,100.00 $64,200.00

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