727 SIENA PALM DR (MLS: S5120373) For Sale

727 SIENA PALM DR, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,500.00 / month

Area: 1188

Property Info

  • MLS S5120373
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1188
  • Living Area (sqft) 1188
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $435.11

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$330,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.1 Gross Yield9.1% Annual Rent$30,000.00 Property Taxes$4,578.00 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 $4,578.00 $22,890.00 $45,780.00
Net Cash Flow $25,422.00 $127,110.00 $254,220.00
HOA Fees $5,221.32 $26,106.60 $52,213.20