4021 VENETIAN BAY DR #103 (MLS: S5159954) For Sale

4021 VENETIAN BAY DR #103, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,800.00 / month

Area: 1296

Property Info

  • MLS S5159954
  • Unit No 103
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1296
  • Living Area (sqft) 1296
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Open Floorplan

Buy Price

$
$195,000.00

Rental Price

$
$1,800.00
  • Cap Rate
  • 9.3%
  • Gross Yield
  • 11.1%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $1,800.00

Cash Flow

Cap Rate9.3 Gross Yield11.1% Annual Rent$21,600.00 Property Taxes$3,494.39 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $21,600.00 $1,800.00 / mo $108,000.00 $1,800.00 / mo $216,000.00 $1,800.00 / mo
Estimated Expenses $3,494.39 $17,471.95 $34,943.90
Net Cash Flow $18,105.61 $90,528.05 $181,056.10

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