2218 GRAND CAYMAN CT #1335 (MLS: S5159189) For Sale

2218 GRAND CAYMAN CT #1335, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,600.00 / month

Area: 1026

Property Info

  • MLS S5159189
  • Unit No 1335
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1026
  • Living Area (sqft) 1026
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $348.17

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$197,500.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 6.1%
  • Gross Yield
  • 9.7%
  • Lease End Date
  • December 31, 2026
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate6.1 Gross Yield9.7% Annual Rent$19,200.00 Property Taxes$2,968.00 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 $2,968.00 $14,840.00 $29,680.00
Net Cash Flow $16,232.00 $81,160.00 $162,320.00
HOA Fees $4,178.04 $20,890.20 $41,780.40

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