3008 SEAVIEW CASTLE DR (MLS: S5139706) For Sale
3008 SEAVIEW CASTLE DR,
(Osceola),
Kissimmee Florida 34746
Currently Rented at $2,300.00 / month
Area: 2200
- MLS S5139706
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2200
- Living Area (sqft) 1882
- Foundation Slab
- Min Lease Slab
- HOA Fees $253.98
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.7
|
Gross Yield7.7%
|
Annual Rent$27,600.00
|
Property Taxes$4,079.28
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$27,600.00 $2,300.00 / mo
|
$138,000.00 $2,300.00 / mo
|
$276,000.00 $2,300.00 / mo
|
| Estimated Expenses |
|
|
|
$4,079.28 |
$20,396.40 |
$40,792.80 |
| Net Cash Flow |
|
|
|
$23,520.72 |
$117,603.60 |
$235,207.20 |
| HOA Fees |
|
|
|
$3,047.76 |
$15,238.80 |
$30,477.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.