4652 TRIBUTE TRL (MLS: O6370698) For Sale

4652 TRIBUTE TRL, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,300.00 / month

Area: 2178

Property Info

  • MLS O6370698
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2178
  • Living Area (sqft) 1674
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $454.29

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$320,000.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • February 15, 2026
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate5.1 Gross Yield8.6% Annual Rent$27,600.00 Property Taxes$5,944.07 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $5,944.07 $29,720.35 $59,440.70
Net Cash Flow $21,655.93 $108,279.65 $216,559.30
HOA Fees $5,451.48 $27,257.40 $54,514.80

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