(MLS: S5156039) For Sale

, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,750.00 / month

Area: 992

Property Info

  • MLS S5156039
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 992
  • Living Area (sqft) 992
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $125.00

Interior Features

  • Ceiling Fans(s)
  • Thermostat

Buy Price

$
$204,900.00

Rental Price

$
$1,750.00
  • Cap Rate
  • 8.9%
  • Gross Yield
  • 10.2%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,750.00

Cash Flow

Cap Rate8.9 Gross Yield10.2% Annual Rent$21,000.00 Property Taxes$1,250.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,000.00 $1,750.00 / mo $105,000.00 $1,750.00 / mo $210,000.00 $1,750.00 / mo
Estimated Expenses $1,250.00 $6,250.00 $12,500.00
Net Cash Flow $19,750.00 $98,750.00 $197,500.00
HOA Fees $1,500.00 $7,500.00 $15,000.00

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