119 SOUTHAMPTON DR (MLS: S5154043) For Sale

119 SOUTHAMPTON DR, (Osceola), Kissimmee Florida 34744

Currently Rented at $1,925.00 / month

Area: 2356

Property Info

  • MLS S5154043
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2356
  • Living Area (sqft) 1816
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $13.83

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$360,000.00

Rental Price

$
$1,925.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.4%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,925.00

Cash Flow

Cap Rate4.7 Gross Yield6.4% Annual Rent$23,100.00 Property Taxes$5,932.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,100.00 $1,925.00 / mo $115,500.00 $1,925.00 / mo $231,000.00 $1,925.00 / mo
Estimated Expenses $5,932.00 $29,660.00 $59,320.00
Net Cash Flow $17,168.00 $85,840.00 $171,680.00
HOA Fees $165.96 $829.80 $1,659.60

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