2209 ANTIGUA PL #828 (MLS: S5153258) For Sale

2209 ANTIGUA PL #828, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,500.00 / month

Area: 1026

Property Info

  • MLS S5153258
  • Unit No 828
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $350.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$168,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 6.7%
  • Gross Yield
  • 10.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,500.00

Cash Flow

Cap Rate6.7 Gross Yield10.7% Annual Rent$18,000.00 Property Taxes$2,473.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $18,000.00 $1,500.00 / mo $90,000.00 $1,500.00 / mo $180,000.00 $1,500.00 / mo
Estimated Expenses $2,473.00 $12,365.00 $24,730.00
Net Cash Flow $15,527.00 $77,635.00 $155,270.00
HOA Fees $4,200.00 $21,000.00 $42,000.00

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