9120 BORACAY CT (MLS: O6324215) For Sale

9120 BORACAY CT, (Osceola), Kissimmee Florida 34747

Currently Rented at $4,000.00 / month

Area: 2226

Property Info

  • MLS O6324215
  • Unit No -
  • Bedrooms 5
  • Bathrooms 4
  • Area (sqft) 2226
  • Living Area (sqft) 2226
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $450.00

Interior Features

  • Ninguno
  • Walk-In Closet(s)

Buy Price

$
$649,000.00

Rental Price

$
$4,000.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 7.4%
  • Lease End Date
  • September 30, 2025
  • Rent Amount

  • $4,000.00

Cash Flow

Cap Rate6.4 Gross Yield7.4% Annual Rent$48,000.00 Property Taxes$1,031.73 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $48,000.00 $4,000.00 / mo $240,000.00 $4,000.00 / mo $480,000.00 $4,000.00 / mo
Estimated Expenses $1,031.73 $5,158.65 $10,317.30
Net Cash Flow $46,968.27 $234,841.35 $469,682.70
HOA Fees $5,400.00 $27,000.00 $54,000.00

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