402 RIO GRANDE CT (MLS: S5149003) For Sale

402 RIO GRANDE CT, (Osceola), Kissimmee Florida 34759

Currently Rented at $2,550.00 / month

Area: 2608

Property Info

  • MLS S5149003
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2608
  • Living Area (sqft) 2012
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $100.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$379,900.00

Rental Price

$
$2,550.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,550.00

Cash Flow

Cap Rate6.7 Gross Yield8.1% Annual Rent$30,600.00 Property Taxes$4,078.82 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,600.00 $2,550.00 / mo $153,000.00 $2,550.00 / mo $306,000.00 $2,550.00 / mo
Estimated Expenses $4,078.82 $20,394.10 $40,788.20
Net Cash Flow $26,521.18 $132,605.90 $265,211.80
HOA Fees $1,200.00 $6,000.00 $12,000.00

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