2106 CONGRESS LN (MLS: S5129285) For Sale

2106 CONGRESS LN, (Osceola), Saint Cloud Florida 34769

Currently Rented at $2,200.00 / month

Area: 2251

Property Info

  • MLS S5129285
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2251
  • Living Area (sqft) 1795
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $8.33

Interior Features

  • Living Room/Dining Room Combo

Buy Price

$
$360,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate5.3 Gross Yield7.3% Annual Rent$26,400.00 Property Taxes$7,046.68 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $7,046.68 $35,233.40 $70,466.80
Net Cash Flow $19,353.32 $96,766.60 $193,533.20
HOA Fees $99.96 $499.80 $999.60