8982 SHINE DRIVE (MLS: S5121499) For Sale

8982 SHINE DRIVE, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,500.00 / month

Area: -

Property Info

  • MLS S5121499
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1319
  • Foundation Other
  • Min Lease Other
  • HOA Fees $464.00

Interior Features

  • Thermostat

Buy Price

$
$345,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • May 02, 2025

  • Rent Amount
  • $2,500.00

Cash Flow

Cap Rate5.8 Gross Yield8.7% Annual Rent$30,000.00 Property Taxes$4,393.00 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 $4,393.00 $21,965.00 $43,930.00
Net Cash Flow $25,607.00 $128,035.00 $256,070.00
HOA Fees $5,568.00 $27,840.00 $55,680.00