2259 WAUKEGAN DR (MLS: S5154846) For Sale

2259 WAUKEGAN DR, (Osceola), Kissimmee Florida 34758

Currently Rented at $2,500.00 / month

Area: 3288

Property Info

  • MLS S5154846
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3288
  • Living Area (sqft) 2814
  • Foundation Block, Brick/Mortar
  • Min Lease Block, Brick/Mortar
  • HOA Fees $120.00

Interior Features

  • High Ceilings

Buy Price

$
$429,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7%
  • Lease End Date
  • March 01, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.4 Gross Yield7% Annual Rent$30,000.00 Property Taxes$5,229.85 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $5,229.85 $26,149.25 $52,298.50
Net Cash Flow $24,770.15 $123,850.75 $247,701.50
HOA Fees $1,440.00 $7,200.00 $14,400.00

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