577 TALISI LOOP (MLS: O6323280) For Sale

577 TALISI LOOP, (Osceola), Saint Cloud Florida 34771

Currently Rented at $2,500.00 / month

Area: 2395

Property Info

  • MLS O6323280
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2395
  • Living Area (sqft) 1846
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $77.21

Interior Features

  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Split Bedroom
  • Thermostat

Buy Price

$
$409,999.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 7.3%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate6.0 Gross Yield7.3% Annual Rent$30,000.00 Property Taxes$4,304.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $4,304.00 $21,520.00 $43,040.00
Net Cash Flow $25,696.00 $128,480.00 $256,960.00
HOA Fees $926.52 $4,632.60 $9,265.20