4720 HOMESTEAD TRL (MLS: O6379179) For Sale
4720 HOMESTEAD TRL,
(Osceola),
Saint Cloud Florida 34772
Currently Rented at $2,300.00 / month
Area: 2378
- MLS O6379179
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2378
- Living Area (sqft) 1788
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
- Kitchen/Family Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.3
|
Gross Yield7.4%
|
Annual Rent$27,600.00
|
Property Taxes$6,765.00
|
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 |
|
|
|
$6,765.00 |
$33,825.00 |
$67,650.00 |
| Net Cash Flow |
|
|
|
$20,835.00 |
$104,175.00 |
$208,350.00 |
| HOA Fees |
|
|
|
$1,080.00 |
$5,400.00 |
$10,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.