3202 SUSTAINABLE WAY (MLS: O6443199) For Sale

3202 SUSTAINABLE WAY, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,000.00 / month

Area: 1396

Property Info

  • MLS O6443199
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1396
  • Living Area (sqft) 1372
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $227.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • Other
  • Primary Bedroom Main Floor
  • Smart Home

Buy Price

$
$335,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.0 Gross Yield7.2% Annual Rent$24,000.00 Property Taxes$4,432.19 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $4,432.19 $22,160.95 $44,321.90
Net Cash Flow $19,567.81 $97,839.05 $195,678.10
HOA Fees $2,724.00 $13,620.00 $27,240.00

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