414 COLUMBIA CT (MLS: TB8513163) For Sale

414 COLUMBIA CT, (Osceola), Kissimmee Florida 34759

Currently Rented at $1,950.00 / month

Area: 2048

Property Info

  • MLS TB8513163
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2048
  • Living Area (sqft) 1580
  • Foundation Block, Slab
  • Min Lease Block, Slab
  • HOA Fees $100.00

Interior Features

  • Kitchen/Family Room Combo

Buy Price

$
$290,000.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • June 14, 2026
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate6.4 Gross Yield8.1% Annual Rent$23,400.00 Property Taxes$3,697.56 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $3,697.56 $18,487.80 $36,975.60
Net Cash Flow $19,702.44 $98,512.20 $197,024.40
HOA Fees $1,200.00 $6,000.00 $12,000.00

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