660 CELEBRATION AVE #260 (MLS: S5115310) For Sale

660 CELEBRATION AVE #260, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,500.00 / month

Area: 1360

Property Info

  • MLS S5115310
  • Unit No 260
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1360
  • Living Area (sqft) 1360
  • Foundation Block
  • Min Lease Block
  • HOA Fees $90.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$360,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.8%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • April 30, 2025
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.8 Gross Yield8.3% Annual Rent$30,000.00 Property Taxes$4,504.22 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,504.22 $22,521.10 $45,042.20
Net Cash Flow $25,495.78 $127,478.90 $254,957.80
HOA Fees $1,080.00 $5,400.00 $10,800.00

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