3037 ELLA WAY (MLS: O6383352) For Sale

3037 ELLA WAY, (Osceola), Saint Cloud Florida 34771

Currently Rented at $2,425.00 / month

Area: 2355

Property Info

  • MLS O6383352
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2355
  • Living Area (sqft) 1755
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $280.00

Interior Features

  • Walk-In Closet(s)

Buy Price

$
$359,000.00

Rental Price

$
$2,425.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $2,425.00

Cash Flow

Cap Rate5.5 Gross Yield8.1% Annual Rent$29,100.00 Property Taxes$6,040.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $29,100.00 $2,425.00 / mo $145,500.00 $2,425.00 / mo $291,000.00 $2,425.00 / mo
Estimated Expenses $6,040.00 $30,200.00 $60,400.00
Net Cash Flow $23,060.00 $115,300.00 $230,600.00
HOA Fees $3,360.00 $16,800.00 $33,600.00

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