2301 BUTTERFLY PALM WAY #203 (MLS: O6443514) For Sale

2301 BUTTERFLY PALM WAY #203, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,050.00 / month

Area: 1340

Property Info

  • MLS O6443514
  • Unit No 203
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1340
  • Living Area (sqft) 1268
  • Foundation Block
  • Min Lease Block
  • HOA Fees $273.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$235,000.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 7.8%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • July 31, 2027
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate7.8 Gross Yield10.5% Annual Rent$24,600.00 Property Taxes$3,045.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $3,045.00 $15,225.00 $30,450.00
Net Cash Flow $21,555.00 $107,775.00 $215,550.00
HOA Fees $3,276.00 $16,380.00 $32,760.00

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