3205 BRIGHT CT (MLS: S5142069) For Sale

3205 BRIGHT CT, (Osceola), Kissimmee Florida 34744

Currently Rented at $1,500.00 / month

Area: 1352

Property Info

  • MLS S5142069
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1352
  • Living Area (sqft) 1352
  • Foundation Crawlspace
  • Min Lease Crawlspace

Interior Features

  • Kitchen/Family Room Combo

Buy Price

$
$275,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate5.5 Gross Yield6.5% Annual Rent$18,000.00 Property Taxes$2,943.89 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 $2,943.89 $14,719.45 $29,438.90
Net Cash Flow $15,056.11 $75,280.55 $150,561.10