1150 S BEACH CIR (MLS: S5143781) For Sale

1150 S BEACH CIR, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,650.00 / month

Area: 1468

Property Info

  • MLS S5143781
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1468
  • Living Area (sqft) 1468
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $285.00

Interior Features

  • Other

Buy Price

$
$214,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 5.8%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate5.8 Gross Yield9.3% Annual Rent$19,800.00 Property Taxes$4,036.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $4,036.50 $20,182.50 $40,365.00
Net Cash Flow $15,763.50 $78,817.50 $157,635.00
HOA Fees $3,420.00 $17,100.00 $34,200.00

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