2780 AVIAN LOOP (MLS: S5142594) For Sale

2780 AVIAN LOOP, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,800.00 / month

Area: 2948

Property Info

  • MLS S5142594
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2948
  • Living Area (sqft) 2176
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $195.67

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Solid Surface Counters
  • Thermostat

Buy Price

$
$439,900.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • September 27, 2026
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate5.2 Gross Yield7.6% Annual Rent$33,600.00 Property Taxes$8,545.41 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $8,545.41 $42,727.05 $85,454.10
Net Cash Flow $25,054.59 $125,272.95 $250,545.90
HOA Fees $2,348.04 $11,740.20 $23,480.40

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