2706 RIO GRANDE TRL #2706 (MLS: S5156114) For Sale

2706 RIO GRANDE TRL #2706, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,600.00 / month

Area: 1250

Property Info

  • MLS S5156114
  • Unit No 2706
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1250
  • Living Area (sqft) 1250
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $334.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$205,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 9.4%
  • Lease End Date
  • -
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate6.5 Gross Yield9.4% Annual Rent$19,200.00 Property Taxes$1,832.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $1,832.00 $9,160.00 $18,320.00
Net Cash Flow $17,368.00 $86,840.00 $173,680.00
HOA Fees $4,008.00 $20,040.00 $40,080.00

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