2720 CLUB CORTILE CIR #A (MLS: S5146600) For Sale

2720 CLUB CORTILE CIR #A, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,000.00 / month

Area: 1202

Property Info

  • MLS S5146600
  • Unit No A
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1202
  • Living Area (sqft) 1202
  • Foundation Basement
  • Min Lease Basement
  • HOA Fees $360.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$229,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 7.3%
  • Gross Yield
  • 10.5%
  • Lease End Date
  • -
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate7.3 Gross Yield10.5% Annual Rent$24,000.00 Property Taxes$3,006.53 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $3,006.53 $15,032.65 $30,065.30
Net Cash Flow $20,993.47 $104,967.35 $209,934.70
HOA Fees $4,320.00 $21,600.00 $43,200.00

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