2818 OSPREY COVE PL #103 (MLS: S5159003) For Sale

2818 OSPREY COVE PL #103, (Osceola), Kissimmee Florida 34746

Currently Rented at $1,650.00 / month

Area: 1261

Property Info

  • MLS S5159003
  • Unit No 103
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1261
  • Living Area (sqft) 1136
  • Foundation Other
  • Min Lease -
  • HOA Fees $300.00

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$210,000.00

Rental Price

$
$1,650.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 9.4%
  • Lease End Date
  • October 31, 2027
  • Rent Amount

  • $1,650.00

Cash Flow

Cap Rate6.1 Gross Yield9.4% Annual Rent$19,800.00 Property Taxes$3,342.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,800.00 $1,650.00 / mo $99,000.00 $1,650.00 / mo $198,000.00 $1,650.00 / mo
Estimated Expenses $3,342.00 $16,710.00 $33,420.00
Net Cash Flow $16,458.00 $82,290.00 $164,580.00
HOA Fees $3,600.00 $18,000.00 $36,000.00

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