3321 TRANQUIL TRL (MLS: O6449127) For Sale

3321 TRANQUIL TRL, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,850.00 / month

Area: 1380

Property Info

  • MLS O6449127
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1380
  • Living Area (sqft) 1360
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $285.00

Interior Features

  • Kitchen/Family Room Combo
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$349,000.00

Rental Price

$
$2,850.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 9.8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,850.00

Cash Flow

Cap Rate7.5 Gross Yield9.8% Annual Rent$34,200.00 Property Taxes$4,464.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,200.00 $2,850.00 / mo $171,000.00 $2,850.00 / mo $342,000.00 $2,850.00 / mo
Estimated Expenses $4,464.00 $22,320.00 $44,640.00
Net Cash Flow $29,736.00 $148,680.00 $297,360.00
HOA Fees $3,420.00 $17,100.00 $34,200.00

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