2928 BUCCANEER PALM RD (MLS: O6313271) For Sale

2928 BUCCANEER PALM RD, (Osceola), Kissimmee Florida 34747

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS O6313271
  • Unit No -
  • Bedrooms 6
  • Bathrooms 5
  • Area (sqft) -
  • Living Area (sqft) 3291
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $660.27

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$527,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 4%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • August 31, 2025
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate4.0 Gross Yield6.8% Annual Rent$36,000.00 Property Taxes$7,123.68 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 $7,123.68 $35,618.40 $71,236.80
Net Cash Flow $28,876.32 $144,381.60 $288,763.20
HOA Fees $7,923.24 $39,616.20 $79,232.40