8100 PRINCESS PALM LN #203 (MLS: S5123426) For Sale

8100 PRINCESS PALM LN #203, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,100.00 / month

Area: 1268

Property Info

  • MLS S5123426
  • Unit No 203
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1268
  • Living Area (sqft) 1268
  • Foundation Block
  • Min Lease Block
  • HOA Fees $505.00

Interior Features

  • Other

Buy Price

$
$220,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 11.5%
  • Lease End Date
  • June 30, 2025
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate7.2 Gross Yield11.5% Annual Rent$25,200.00 Property Taxes$3,398.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $3,398.44 $16,992.20 $33,984.40
Net Cash Flow $21,801.56 $109,007.80 $218,015.60
HOA Fees $6,060.00 $30,300.00 $60,600.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.