2405 LINCOLNSHIRE CT (MLS: R4910839) For Sale
2405 LINCOLNSHIRE CT,
(Osceola),
Kissimmee Florida 34743
Currently Rented at $2,300.00 / month
Area: 1840
- MLS R4910839
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1840
- Living Area (sqft) 1424
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.17
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
|
Cap Rate7.1
|
Gross Yield8.1%
|
Annual Rent$27,600.00
|
Property Taxes$3,175.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,600.00 $2,300.00 / mo
|
$138,000.00 $2,300.00 / mo
|
$276,000.00 $2,300.00 / mo
|
| Estimated Expenses |
|
|
|
$3,175.00 |
$15,875.00 |
$31,750.00 |
| Net Cash Flow |
|
|
|
$24,425.00 |
$122,125.00 |
$244,250.00 |
| HOA Fees |
|
|
|
$338.04 |
$1,690.20 |
$3,380.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.