8927 SHINE DR (MLS: S5155518) For Sale

8927 SHINE DR, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,150.00 / month

Area: 1324

Property Info

  • MLS S5155518
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1324
  • Living Area (sqft) 1300
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $435.00

Interior Features

  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat

Buy Price

$
$295,000.00

Rental Price

$
$2,150.00
  • Cap Rate
  • 5.7%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • March 31, 2027
  • Rent Amount

  • $2,150.00

Cash Flow

Cap Rate5.7 Gross Yield8.7% Annual Rent$25,800.00 Property Taxes$3,848.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,800.00 $2,150.00 / mo $129,000.00 $2,150.00 / mo $258,000.00 $2,150.00 / mo
Estimated Expenses $3,848.00 $19,240.00 $38,480.00
Net Cash Flow $21,952.00 $109,760.00 $219,520.00
HOA Fees $5,220.00 $26,100.00 $52,200.00

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