611 CAMPUS ST #280 (MLS: S5151490) For Sale

611 CAMPUS ST #280, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,800.00 / month

Area: 773

Property Info

  • MLS S5151490
  • Unit No 280
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 773
  • Living Area (sqft) 773
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $491.11

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$237,500.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate5.1 Gross Yield9.1% Annual Rent$21,600.00 Property Taxes$3,500.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,500.00 $17,500.00 $35,000.00
Net Cash Flow $18,100.00 $90,500.00 $181,000.00
HOA Fees $5,893.32 $29,466.60 $58,933.20

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