613 BAYPORT DR (MLS: W7880082) For Sale

613 BAYPORT DR, (Osceola), Kissimmee Florida 34758

Currently Rented at $1,995.00 / month

Area: 1994

Property Info

  • MLS W7880082
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1994
  • Living Area (sqft) 1422
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $85.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$315,000.00

Rental Price

$
$1,995.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $1,995.00

Cash Flow

Cap Rate6.6 Gross Yield7.6% Annual Rent$23,940.00 Property Taxes$2,175.71 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,940.00 $1,995.00 / mo $119,700.00 $1,995.00 / mo $239,400.00 $1,995.00 / mo
Estimated Expenses $2,175.71 $10,878.55 $21,757.10
Net Cash Flow $21,764.29 $108,821.45 $217,642.90
HOA Fees $1,020.00 $5,100.00 $10,200.00

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