4101 LAKE MARION GOLF RESORT #D (MLS: O6440701) For Sale

4101 LAKE MARION GOLF RESORT #D, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,200.00 / month

Area: 981

Property Info

  • MLS O6440701
  • Unit No D
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 981
  • Living Area (sqft) 981
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $419.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo

Buy Price

$
$164,990.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • August 15, 2027
  • Rent Amount

  • $1,200.00

Cash Flow

Cap Rate4.6 Gross Yield8.7% Annual Rent$14,400.00 Property Taxes$1,822.99 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $14,400.00 $1,200.00 / mo $72,000.00 $1,200.00 / mo $144,000.00 $1,200.00 / mo
Estimated Expenses $1,822.99 $9,114.95 $18,229.90
Net Cash Flow $12,577.01 $62,885.05 $125,770.10
HOA Fees $5,028.00 $25,140.00 $50,280.00

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