2207 ANTIGUA PL #715 (MLS: S5155294) For Sale

2207 ANTIGUA PL #715, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,700.00 / month

Area: 1026

Property Info

  • MLS S5155294
  • Unit No 715
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $881.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$215,000.00

Rental Price

$
$1,700.00
  • Cap Rate
  • 3.2%
  • Gross Yield
  • 9.5%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $1,700.00

Cash Flow

Cap Rate3.2 Gross Yield9.5% Annual Rent$20,400.00 Property Taxes$2,968.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $20,400.00 $1,700.00 / mo $102,000.00 $1,700.00 / mo $204,000.00 $1,700.00 / mo
Estimated Expenses $2,968.00 $14,840.00 $29,680.00
Net Cash Flow $17,432.00 $87,160.00 $174,320.00
HOA Fees $10,572.00 $52,860.00 $105,720.00

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