3016 PARKWAY BLVD #204 (MLS: S5149895) For Sale

3016 PARKWAY BLVD #204, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,400.00 / month

Area: 937

Property Info

  • MLS S5149895
  • Unit No 204
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 937
  • Living Area (sqft) 937
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $593.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat
  • Tray Ceiling(s)
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$170,000.00

Rental Price

$
$1,400.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $1,400.00

Cash Flow

Cap Rate4.3 Gross Yield9.9% Annual Rent$16,800.00 Property Taxes$2,448.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $16,800.00 $1,400.00 / mo $84,000.00 $1,400.00 / mo $168,000.00 $1,400.00 / mo
Estimated Expenses $2,448.00 $12,240.00 $24,480.00
Net Cash Flow $14,352.00 $71,760.00 $143,520.00
HOA Fees $7,116.00 $35,580.00 $71,160.00

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