1805 MICHIGAN AVE #D (MLS: S5150908) For Sale

1805 MICHIGAN AVE #D, (Osceola), Kissimmee Florida 34744

Currently Rented at $1,300.00 / month

Area: 1190

Property Info

  • MLS S5150908
  • Unit No D
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1190
  • Living Area (sqft) 1118
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $345.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Solid Surface Counters
  • Split Bedroom
  • Thermostat

Buy Price

$
$124,000.00

Rental Price

$
$1,300.00
  • Cap Rate
  • 7.5%
  • Gross Yield
  • 12.6%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,300.00

Cash Flow

Cap Rate7.5 Gross Yield12.6% Annual Rent$15,600.00 Property Taxes$2,117.97 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,600.00 $1,300.00 / mo $78,000.00 $1,300.00 / mo $156,000.00 $1,300.00 / mo
Estimated Expenses $2,117.97 $10,589.85 $21,179.70
Net Cash Flow $13,482.03 $67,410.15 $134,820.30
HOA Fees $4,140.00 $20,700.00 $41,400.00

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