2212 GRAND CAYMAN CT #1617 (MLS: O6434484) For Sale

2212 GRAND CAYMAN CT #1617, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,800.00 / month

Area: 1026

Property Info

  • MLS O6434484
  • Unit No 1617
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $862.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$189,900.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 11.4%
  • Lease End Date
  • November 14, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate4.4 Gross Yield11.4% Annual Rent$21,600.00 Property Taxes$2,988.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $2,988.00 $14,940.00 $29,880.00
Net Cash Flow $18,612.00 $93,060.00 $186,120.00
HOA Fees $10,344.00 $51,720.00 $103,440.00

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