1608 COLUMBIA ARMS CIR #126 (MLS: S5144968) For Sale

1608 COLUMBIA ARMS CIR #126, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,400.00 / month

Area: 814

Property Info

  • MLS S5144968
  • Unit No 126
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 814
  • Living Area (sqft) 814
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $329.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$155,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10.8%
  • Lease End Date
  • -
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate6.7 Gross Yield10.8% Annual Rent$16,800.00 Property Taxes$2,430.75 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $2,430.75 $12,153.75 $24,307.50
Net Cash Flow $14,369.25 $71,846.25 $143,692.50
HOA Fees $3,948.00 $19,740.00 $39,480.00

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