404 RIO GRANDE CT (MLS: S5139485) For Sale

404 RIO GRANDE CT, (Osceola), Kissimmee Florida 34759

Currently Rented at $2,222.00 / month

Area: 2450

Property Info

  • MLS S5139485
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2450
  • Living Area (sqft) 1871
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $90.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$345,000.00

Rental Price

$
$2,222.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $2,222.00

Cash Flow

Cap Rate7.2 Gross Yield7.7% Annual Rent$26,664.00 Property Taxes$740.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,664.00 $2,222.00 / mo $133,320.00 $2,222.00 / mo $266,640.00 $2,222.00 / mo
Estimated Expenses $740.00 $3,700.00 $7,400.00
Net Cash Flow $25,924.00 $129,620.00 $259,240.00
HOA Fees $1,080.00 $5,400.00 $10,800.00

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