3004 PARKWAY BLVD #208 (MLS: S5118516) For Sale

3004 PARKWAY BLVD #208, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,650.00 / month

Area: -

Property Info

  • MLS S5118516
  • Unit No 208
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 937
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $593.42

Interior Features

  • Open Floorplan

Buy Price

$
$239,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • May 30, 2025

  • Rent Amount
  • $1,650.00

Cash Flow

Cap Rate4.4 Gross Yield8.3% Annual Rent$19,800.00 Property Taxes$2,269.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $2,269.00 $11,345.00 $22,690.00
Net Cash Flow $17,531.00 $87,655.00 $175,310.00
HOA Fees $7,121.04 $35,605.20 $71,210.40