2018 ESTANCIA CIR #C (MLS: S5145367) For Sale

2018 ESTANCIA CIR #C, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,200.00 / month

Area: 1705

Property Info

  • MLS S5145367
  • Unit No C
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1705
  • Living Area (sqft) 1705
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $999.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat

Buy Price

$
$275,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • May 31, 2026
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate3.8 Gross Yield9.6% Annual Rent$26,400.00 Property Taxes$4,056.74 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $4,056.74 $20,283.70 $40,567.40
Net Cash Flow $22,343.26 $111,716.30 $223,432.60
HOA Fees $11,988.00 $59,940.00 $119,880.00

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