1703 MICHIGAN AVE #A (MLS: S5143470) For Sale

1703 MICHIGAN AVE #A, (Osceola), Kissimmee Florida 34744

Currently Rented at $1,350.00 / month

Area: 1118

Property Info

  • MLS S5143470
  • Unit No A
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1118
  • Living Area (sqft) 1118
  • Foundation Block
  • Min Lease Block
  • HOA Fees $345.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$149,900.00

Rental Price

$
$1,350.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 10.8%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $1,350.00

Cash Flow

Cap Rate6.3 Gross Yield10.8% Annual Rent$16,200.00 Property Taxes$2,561.32 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,200.00 $1,350.00 / mo $81,000.00 $1,350.00 / mo $162,000.00 $1,350.00 / mo
Estimated Expenses $2,561.32 $12,806.60 $25,613.20
Net Cash Flow $13,638.68 $68,193.40 $136,386.80
HOA Fees $4,140.00 $20,700.00 $41,400.00

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