4004 SANTA MARIA DR #104 (MLS: O6396369) For Sale

4004 SANTA MARIA DR #104, (Osceola), Kissimmee Florida 34741

Currently Rented at $2,000.00 / month

Area: 1296

Property Info

  • MLS O6396369
  • Unit No 104
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1296
  • Living Area (sqft) 1296
  • Foundation Block
  • Min Lease Block
  • HOA Fees $532.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Primary Bedroom Main Floor
  • Thermostat

Buy Price

$
$259,000.00

Rental Price

$
$2,000.00
  • Cap Rate
  • 5.5%
  • Gross Yield
  • 9.3%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,000.00

Cash Flow

Cap Rate5.5 Gross Yield9.3% Annual Rent$24,000.00 Property Taxes$3,481.75 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 $3,481.75 $17,408.75 $34,817.50
Net Cash Flow $20,518.25 $102,591.25 $205,182.50
HOA Fees $6,384.00 $31,920.00 $63,840.00

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