4001 SANTA MARIA DR #103 (MLS: S5105595) For Sale

4001 SANTA MARIA DR #103, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,400.00 / month

Area: -

Property Info

  • MLS S5105595
  • Unit No 103
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1296
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $495.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat

Buy Price

$
$270,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 2.6%
  • Gross Yield
  • 6.2%
  • Lease End Date
  • April 30, 2022

  • Rent Amount
  • $1,400.00

Cash Flow

Cap Rate2.6 Gross Yield6.2% Annual Rent$16,800.00 Property Taxes$3,823.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $3,823.00 $19,115.00 $38,230.00
Net Cash Flow $12,977.00 $64,885.00 $129,770.00
HOA Fees $5,940.00 $29,700.00 $59,400.00