364 MUIRFIELD LOOP (MLS: O6360345) For Sale

364 MUIRFIELD LOOP, (Osceola), Kissimmee Florida 34747

Currently Rented at $10,000.00 / month

Area: 6253

Property Info

  • MLS O6360345
  • Unit No -
  • Bedrooms 5
  • Bathrooms 6
  • Area (sqft) 6253
  • Living Area (sqft) 4615
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $589.00

Interior Features

  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • Central Vaccum
  • Crown Molding
  • Eat-in Kitchen
  • Elevator
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Smart Home
  • Solid Surface Counters
  • Solid Wood Cabinets

Buy Price

$
$1,349,000.00

Rental Price

$
$10,000.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 8.9%
  • Lease End Date
  • -
  • Rent Amount

  • $10,000.00

Cash Flow

Cap Rate7.0 Gross Yield8.9% Annual Rent$120,000.00 Property Taxes$17,907.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $120,000.00 $10,000.00 / mo $600,000.00 $10,000.00 / mo $1,200,000.00 $10,000.00 / mo
Estimated Expenses $17,907.00 $89,535.00 $179,070.00
Net Cash Flow $102,093.00 $510,465.00 $1,020,930.00
HOA Fees $7,068.00 $35,340.00 $70,680.00

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