3221 CUPID PL (MLS: S5154675) For Sale

3221 CUPID PL, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,600.00 / month

Area: 1748

Property Info

  • MLS S5154675
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 1748
  • Living Area (sqft) 1694
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $575.00

Interior Features

  • Living Room/Dining Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$384,000.00

Rental Price

$
$2,600.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $2,600.00

Cash Flow

Cap Rate5.1 Gross Yield8.1% Annual Rent$31,200.00 Property Taxes$4,546.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,200.00 $2,600.00 / mo $156,000.00 $2,600.00 / mo $312,000.00 $2,600.00 / mo
Estimated Expenses $4,546.00 $22,730.00 $45,460.00
Net Cash Flow $26,654.00 $133,270.00 $266,540.00
HOA Fees $6,900.00 $34,500.00 $69,000.00

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