2933 PADDINGTON WAY (MLS: O6325585) For Sale

2933 PADDINGTON WAY, (Osceola), Kissimmee Florida 34747

Currently Rented at $2,000.00 / month

Area: -

Property Info

  • MLS O6325585
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1529
  • Foundation Block
  • Min Lease Block

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Split Bedroom
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$450,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 4.1%
  • Gross Yield
  • 5.3%
  • Lease End Date
  • August 31, 2025

  • Rent Amount
  • $2,000.00

Cash Flow

Cap Rate4.1 Gross Yield5.3% Annual Rent$24,000.00 Property Taxes$5,339.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $24,000.00 $2,000.00 / mo $120,000.00 $2,000.00 / mo $240,000.00 $2,000.00 / mo
Estimated Expenses $5,339.00 $26,695.00 $53,390.00
Net Cash Flow $18,661.00 $93,305.00 $186,610.00