8919 LEGACY CT #18204 (MLS: S5157131) For Sale

8919 LEGACY CT #18204, (Osceola), Kissimmee Florida 34747

Currently Rented at $1,475.00 / month

Area: 919

Property Info

  • MLS S5157131
  • Unit No 18204
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) 919
  • Living Area (sqft) 901
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $458.00

Interior Features

  • Ninguno

Buy Price

$
$176,950.00

Rental Price

$
$1,475.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 10%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $1,475.00

Cash Flow

Cap Rate5.5 Gross Yield10% Annual Rent$17,700.00 Property Taxes$2,481.36 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $17,700.00 $1,475.00 / mo $88,500.00 $1,475.00 / mo $177,000.00 $1,475.00 / mo
Estimated Expenses $2,481.36 $12,406.80 $24,813.60
Net Cash Flow $15,218.64 $76,093.20 $152,186.40
HOA Fees $5,496.00 $27,480.00 $54,960.00

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