3321 WHITESTONE CIR #108 (MLS: S5152102) For Sale

3321 WHITESTONE CIR #108, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,600.00 / month

Area: 14770

Property Info

  • MLS S5152102
  • Unit No 108
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 14770
  • Living Area (sqft) 1495
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $399.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Thermostat

Buy Price

$
$239,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 4.2%
  • Gross Yield
  • 8%
  • Lease End Date
  • August 31, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate4.2 Gross Yield8% Annual Rent$19,200.00 Property Taxes$4,316.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $4,316.00 $21,580.00 $43,160.00
Net Cash Flow $14,884.00 $74,420.00 $148,840.00
HOA Fees $4,788.00 $23,940.00 $47,880.00

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