2511 BRIGHT JEWEL ST (MLS: S5148888) For Sale

2511 BRIGHT JEWEL ST, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,800.00 / month

Area: 1699

Property Info

  • MLS S5148888
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1699
  • Living Area (sqft) 1683
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $289.00

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$355,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 7.1%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • -
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate7.1 Gross Yield9.5% Annual Rent$33,600.00 Property Taxes$4,938.51 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $4,938.51 $24,692.55 $49,385.10
Net Cash Flow $28,661.49 $143,307.45 $286,614.90
HOA Fees $3,468.00 $17,340.00 $34,680.00

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