32 ALTERA CT (MLS: S5150939) For Sale
32 ALTERA CT,
(Osceola),
Kissimmee Florida 34758
Currently Rented at $1,857.00 / month
Area: 1690
- MLS S5150939
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1690
- Living Area (sqft) 1690
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
|
Cap Rate5.7
|
Gross Yield7.4%
|
Annual Rent$22,284.00
|
Property Taxes$4,020.36
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,284.00 $1,857.00 / mo
|
$111,420.00 $1,857.00 / mo
|
$222,840.00 $1,857.00 / mo
|
| Estimated Expenses |
|
|
|
$4,020.36 |
$20,101.80 |
$40,203.60 |
| Net Cash Flow |
|
|
|
$18,263.64 |
$91,318.20 |
$182,636.40 |
| 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.