4939 WORCHESTER DR (MLS: O6232282) For Sale

4939 WORCHESTER DR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,650.00 / month

Area: 2382

Property Info

  • MLS O6232282
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2382
  • Living Area (sqft) 1936
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $100.00

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$399,900.00

Rental Price

$
$2,650.00
  • Cap Rate
  • 7.1%
  • Gross Yield
  • 8%
  • Lease End Date
  • -
  • Rent Amount

  • $2,650.00

Cash Flow

Cap Rate7.1 Gross Yield8% Annual Rent$31,800.00 Property Taxes$2,059.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,800.00 $2,650.00 / mo $159,000.00 $2,650.00 / mo $318,000.00 $2,650.00 / mo
Estimated Expenses $2,059.00 $10,295.00 $20,590.00
Net Cash Flow $29,741.00 $148,705.00 $297,410.00
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.