3175 FELTRIM PL #203 (MLS: S5139487) For Sale

3175 FELTRIM PL #203, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,050.00 / month

Area: 1269

Property Info

  • MLS S5139487
  • Unit No 203
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1269
  • Living Area (sqft) 1269
  • Foundation Block
  • Min Lease Block
  • HOA Fees $630.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan

Buy Price

$
$199,999.00

Rental Price

$
$2,050.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 12.3%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $2,050.00

Cash Flow

Cap Rate7.0 Gross Yield12.3% Annual Rent$24,600.00 Property Taxes$2,994.42 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,600.00 $2,050.00 / mo $123,000.00 $2,050.00 / mo $246,000.00 $2,050.00 / mo
Estimated Expenses $2,994.42 $14,972.10 $29,944.20
Net Cash Flow $21,605.58 $108,027.90 $216,055.80
HOA Fees $7,560.00 $37,800.00 $75,600.00

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