431 WATER ST (MLS: O6434329) For Sale

431 WATER ST, (Osceola), Kissimmee Florida 34747

Currently Rented at $4,200.00 / month

Area: 2418

Property Info

  • MLS O6434329
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2418
  • Living Area (sqft) 1890
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $998.76

Interior Features

  • Ceiling Fans(s)
  • Dry Bar
  • Eat-in Kitchen
  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Walk-In Closet(s)

Buy Price

$
$619,000.00

Rental Price

$
$4,200.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $4,200.00

Cash Flow

Cap Rate5.2 Gross Yield8.1% Annual Rent$50,400.00 Property Taxes$6,287.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $50,400.00 $4,200.00 / mo $252,000.00 $4,200.00 / mo $504,000.00 $4,200.00 / mo
Estimated Expenses $6,287.00 $31,435.00 $62,870.00
Net Cash Flow $44,113.00 $220,565.00 $441,130.00
HOA Fees $11,985.12 $59,925.60 $119,851.20

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