2564 FASSONA DR (MLS: O6448764) For Sale

2564 FASSONA DR, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,185.00 / month

Area: 2421

Property Info

  • MLS O6448764
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2421
  • Living Area (sqft) 1700
  • Foundation Other, Slab
  • Min Lease Other, Slab
  • HOA Fees $288.67

Interior Features

  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$349,000.00

Rental Price

$
$2,185.00
  • Cap Rate
  • 4.8%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $2,185.00

Cash Flow

Cap Rate4.8 Gross Yield7.5% Annual Rent$26,220.00 Property Taxes$6,111.96 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,220.00 $2,185.00 / mo $131,100.00 $2,185.00 / mo $262,200.00 $2,185.00 / mo
Estimated Expenses $6,111.96 $30,559.80 $61,119.60
Net Cash Flow $20,108.04 $100,540.20 $201,080.40
HOA Fees $3,464.04 $17,320.20 $34,640.40

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