2210 GRAND CAYMAN CT #1722 (MLS: S5143793) For Sale

2210 GRAND CAYMAN CT #1722, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,600.00 / month

Area: 1026

Property Info

  • MLS S5143793
  • Unit No 1722
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $348.17

Interior Features

  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$197,500.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • July 26, 2027
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate6.0 Gross Yield9.7% Annual Rent$19,200.00 Property Taxes$3,108.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $3,108.00 $15,540.00 $31,080.00
Net Cash Flow $16,092.00 $80,460.00 $160,920.00
HOA Fees $4,178.04 $20,890.20 $41,780.40

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