1602 CUMIN DR (MLS: O6448440) For Sale

1602 CUMIN DR, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,500.00 / month

Area: 1056

Property Info

  • MLS O6448440
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1056
  • Living Area (sqft) 1056
  • Foundation Other
  • Min Lease Other
  • HOA Fees $305.00

Interior Features

  • Accessibility Features
  • Eat-in Kitchen
  • High Ceilings
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor

Buy Price

$
$185,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.1 Gross Yield9.7% Annual Rent$18,000.00 Property Taxes$2,976.89 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,976.89 $14,884.45 $29,768.90
Net Cash Flow $15,023.11 $75,115.55 $150,231.10
HOA Fees $3,660.00 $18,300.00 $36,600.00

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