718 PINCON LN (MLS: S5149493) For Sale

718 PINCON LN, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,775.00 / month

Area: 1208

Property Info

  • MLS S5149493
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1208
  • Living Area (sqft) 1208
  • Foundation Slab
  • Min Lease -
  • HOA Fees $100.00

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Thermostat

Buy Price

$
$251,975.00

Rental Price

$
$1,775.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8.5%
  • Lease End Date
  • July 31, 2026
  • Rent Amount

  • $1,775.00

Cash Flow

Cap Rate6.6 Gross Yield8.5% Annual Rent$21,300.00 Property Taxes$3,532.31 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,300.00 $1,775.00 / mo $106,500.00 $1,775.00 / mo $213,000.00 $1,775.00 / mo
Estimated Expenses $3,532.31 $17,661.55 $35,323.10
Net Cash Flow $17,767.69 $88,838.45 $177,676.90
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.