4086 GOOSEBERRY TRL (MLS: O6289073) For Sale

4086 GOOSEBERRY TRL, (Osceola), Kissimmee Florida 34746

Currently Rented at $3,000.00 / month

Area: 2509

Property Info

  • MLS O6289073
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2509
  • Living Area (sqft) 2109
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $168.00

Interior Features

  • Open Floorplan
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$484,990.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 7.4%
  • Lease End Date
  • December 31, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate6.3 Gross Yield7.4% Annual Rent$36,000.00 Property Taxes$3,523.82 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $3,523.82 $17,619.10 $35,238.20
Net Cash Flow $32,476.18 $162,380.90 $324,761.80
HOA Fees $2,016.00 $10,080.00 $20,160.00

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