1111 OSCAR SQ (MLS: S5121022) For Sale

1111 OSCAR SQ, (Osceola), Kissimmee Florida 34747

Currently Rented at $5,450.00 / month

Area: -

Property Info

  • MLS S5121022
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2769
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $137.92

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Solid Wood Cabinets
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$1,079,000.00

Rental Price

$
$5,450.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 6.1%
  • Lease End Date
  • March 31, 2025

  • Rent Amount
  • $5,450.00

Cash Flow

Cap Rate5.0 Gross Yield6.1% Annual Rent$65,400.00 Property Taxes$10,231.80 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $65,400.00 $5,450.00 / mo $327,000.00 $5,450.00 / mo $654,000.00 $5,450.00 / mo
Estimated Expenses $10,231.80 $51,159.00 $102,318.00
Net Cash Flow $55,168.20 $275,841.00 $551,682.00
HOA Fees $1,655.04 $8,275.20 $16,550.40