602 DEL AIRE CT (MLS: S5144175) For Sale

602 DEL AIRE CT, (Osceola), Kissimmee Florida 34758

Currently Rented at $1,650.00 / month

Area: 2225

Property Info

  • MLS S5144175
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2225
  • Living Area (sqft) 1506
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $82.88

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$275,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate5.6 Gross Yield7.2% Annual Rent$19,800.00 Property Taxes$3,496.11 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 $3,496.11 $17,480.55 $34,961.10
Net Cash Flow $16,303.89 $81,519.45 $163,038.90
HOA Fees $994.56 $4,972.80 $9,945.60

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