1772 STAMEN DR (MLS: S5147865) For Sale

1772 STAMEN DR, (Osceola), Kissimmee Florida 34744

Currently Rented at $2,600.00 / month

Area: 2545

Property Info

  • MLS S5147865
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2545
  • Living Area (sqft) 1965
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $160.00

Interior Features

  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$495,500.00

Rental Price

$
$2,600.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.3%
  • Lease End Date
  • February 03, 2027
  • Rent Amount

  • $2,600.00

Cash Flow

Cap Rate4.7 Gross Yield6.3% Annual Rent$31,200.00 Property Taxes$5,861.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,200.00 $2,600.00 / mo $156,000.00 $2,600.00 / mo $312,000.00 $2,600.00 / mo
Estimated Expenses $5,861.00 $29,305.00 $58,610.00
Net Cash Flow $25,339.00 $126,695.00 $253,390.00
HOA Fees $1,920.00 $9,600.00 $19,200.00

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