2204 KEY WEST CT #511 (MLS: O6452365) For Sale

2204 KEY WEST CT #511, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,425.00 / month

Area: 762

Property Info

  • MLS O6452365
  • Unit No 511
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 762
  • Living Area (sqft) 762
  • Foundation Other
  • Min Lease Other
  • HOA Fees $249.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$164,000.00

Rental Price

$
$1,425.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 10.4%
  • Lease End Date
  • -
  • Rent Amount

  • $1,425.00

Cash Flow

Cap Rate7.0 Gross Yield10.4% Annual Rent$17,100.00 Property Taxes$2,699.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,100.00 $1,425.00 / mo $85,500.00 $1,425.00 / mo $171,000.00 $1,425.00 / mo
Estimated Expenses $2,699.00 $13,495.00 $26,990.00
Net Cash Flow $14,401.00 $72,005.00 $144,010.00
HOA Fees $2,988.00 $14,940.00 $29,880.00

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