2861 WILLOWSEED LN (MLS: O6289945) For Sale

2861 WILLOWSEED LN, (Osceola), Saint Cloud Florida 34772

Currently Rented at $4,200.00 / month

Area: -

Property Info

  • MLS O6289945
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 2951
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $81.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$645,000.00

Rental Price

$
$4,200.00
  • Cap Rate
  • 6.3%
  • Gross Yield
  • 7.8%
  • Lease End Date
  • -

  • Rent Amount
  • $4,200.00

Cash Flow

Cap Rate6.3 Gross Yield7.8% Annual Rent$50,400.00 Property Taxes$8,837.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $50,400.00 $4,200.00 / mo $252,000.00 $4,200.00 / mo $504,000.00 $4,200.00 / mo
Estimated Expenses $8,837.00 $44,185.00 $88,370.00
Net Cash Flow $41,563.00 $207,815.00 $415,630.00
HOA Fees $972.00 $4,860.00 $9,720.00