8815 GRAND PALMS CIR #B (MLS: S5141452) For Sale

8815 GRAND PALMS CIR #B, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,500.00 / month

Area: 1222

Property Info

  • MLS S5141452
  • Unit No B
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1222
  • Living Area (sqft) 1222
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $308.50

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo

Buy Price

$
$211,999.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate5.3 Gross Yield8.5% Annual Rent$18,000.00 Property Taxes$3,018.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $3,018.00 $15,090.00 $30,180.00
Net Cash Flow $14,982.00 $74,910.00 $149,820.00
HOA Fees $3,702.00 $18,510.00 $37,020.00

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