4687 FAIRY TALE CIR (MLS: O6292839) For Sale

4687 FAIRY TALE CIR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,850.00 / month

Area: 2586

Property Info

  • MLS O6292839
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2586
  • Living Area (sqft) 2166
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $238.69

Interior Features

  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$550,000.00

Rental Price

$
$2,850.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 6.2%
  • Lease End Date
  • October 31, 2025
  • Rent Amount

  • $2,850.00

Cash Flow

Cap Rate4.4 Gross Yield6.2% Annual Rent$34,200.00 Property Taxes$7,233.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,200.00 $2,850.00 / mo $171,000.00 $2,850.00 / mo $342,000.00 $2,850.00 / mo
Estimated Expenses $7,233.00 $36,165.00 $72,330.00
Net Cash Flow $26,967.00 $134,835.00 $269,670.00
HOA Fees $2,864.28 $14,321.40 $28,642.80

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