(MLS: S5150988) For Sale

, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,900.00 / month

Area: 1880

Property Info

  • MLS S5150988
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1880
  • Living Area (sqft) 1445
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $100.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Ninguno
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$269,900.00

Rental Price

$
$1,900.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,900.00

Cash Flow

Cap Rate6.7 Gross Yield8.4% Annual Rent$22,800.00 Property Taxes$3,554.33 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $22,800.00 $1,900.00 / mo $114,000.00 $1,900.00 / mo $228,000.00 $1,900.00 / mo
Estimated Expenses $3,554.33 $17,771.65 $35,543.30
Net Cash Flow $19,245.67 $96,228.35 $192,456.70
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.