720 SIENA PALM DR #101 (MLS: S5120372) For Sale
720 SIENA PALM DR #101,
(Osceola),
Kissimmee Florida 34747
Currently Rented at $1,750.00 / month
Area: 1281
- MLS S5120372
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1281
- Living Area (sqft) 1281
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.11
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate4.3
|
Gross Yield7.6%
|
Annual Rent$21,000.00
|
Property Taxes$4,103.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$21,000.00 $1,750.00 / mo
|
$105,000.00 $1,750.00 / mo
|
$210,000.00 $1,750.00 / mo
|
| Estimated Expenses |
|
|
|
$4,103.00 |
$20,515.00 |
$41,030.00 |
| Net Cash Flow |
|
|
|
$16,897.00 |
$84,485.00 |
$168,970.00 |
| HOA Fees |
|
|
|
$5,041.32 |
$25,206.60 |
$50,413.20 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.