4583 CYPRESS CAY WAY (MLS: O6297165) For Sale

4583 CYPRESS CAY WAY, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,400.00 / month

Area: 2180

Property Info

  • MLS O6297165
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2180
  • Living Area (sqft) 1760
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $298.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$399,000.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • February 28, 2027
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate5.4 Gross Yield7.2% Annual Rent$28,800.00 Property Taxes$3,583.14 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $3,583.14 $17,915.70 $35,831.40
Net Cash Flow $25,216.86 $126,084.30 $252,168.60
HOA Fees $3,576.00 $17,880.00 $35,760.00

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