3023 RIO GRANDE TRL #3023 (MLS: O6436051) For Sale

3023 RIO GRANDE TRL #3023, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,750.00 / month

Area: 1250

Property Info

  • MLS O6436051
  • Unit No 3023
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1250
  • Living Area (sqft) 1250
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $335.00

Interior Features

  • Ceiling Fans(s)
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$209,000.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10%
  • Lease End Date
  • October 31, 2027
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate6.7 Gross Yield10% Annual Rent$21,000.00 Property Taxes$3,071.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $3,071.00 $15,355.00 $30,710.00
Net Cash Flow $17,929.00 $89,645.00 $179,290.00
HOA Fees $4,020.00 $20,100.00 $40,200.00

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