409 CINNAMON DR (MLS: O6448170) For Sale

409 CINNAMON DR, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,850.00 / month

Area: 2269

Property Info

  • MLS O6448170
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2269
  • Living Area (sqft) 1682
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $316.00

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Stone Counters
  • Thermostat

Buy Price

$
$305,000.00

Rental Price

$
$1,850.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,850.00

Cash Flow

Cap Rate4.8 Gross Yield7.3% Annual Rent$22,200.00 Property Taxes$3,844.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,200.00 $1,850.00 / mo $111,000.00 $1,850.00 / mo $222,000.00 $1,850.00 / mo
Estimated Expenses $3,844.00 $19,220.00 $38,440.00
Net Cash Flow $18,356.00 $91,780.00 $183,560.00
HOA Fees $3,792.00 $18,960.00 $37,920.00

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