3161 WINDING TRL (MLS: S5152605) For Sale

3161 WINDING TRL, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,150.00 / month

Area: 1556

Property Info

  • MLS S5152605
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1556
  • Living Area (sqft) 1556
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $159.29

Interior Features

  • High Ceilings
  • Open Floorplan

Buy Price

$
$310,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 6.2%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate6.2 Gross Yield8.3% Annual Rent$25,800.00 Property Taxes$4,809.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $4,809.50 $24,047.50 $48,095.00
Net Cash Flow $20,990.50 $104,952.50 $209,905.00
HOA Fees $1,911.48 $9,557.40 $19,114.80

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