3827 BAY CLUB CIR #204 (MLS: S5141001) For Sale

3827 BAY CLUB CIR #204, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,700.00 / month

Area: 985

Property Info

  • MLS S5141001
  • Unit No 204
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 985
  • Living Area (sqft) 910
  • Foundation Basement, Slab
  • Min Lease Basement, Slab
  • HOA Fees $429.00

Interior Features

  • Ceiling Fans(s)
  • Ninguno
  • Other
  • Walk-In Closet(s)

Buy Price

$
$188,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 6.9%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • -
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate6.9 Gross Yield10.9% Annual Rent$20,400.00 Property Taxes$2,318.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $2,318.00 $11,590.00 $23,180.00
Net Cash Flow $18,082.00 $90,410.00 $180,820.00
HOA Fees $5,148.00 $25,740.00 $51,480.00

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