3576 BRISTOL COVE LN (MLS: O6410653) For Sale

3576 BRISTOL COVE LN, (Osceola), Saint Cloud Florida 34772

Currently Rented at $2,600.00 / month

Area: 3312

Property Info

  • MLS O6410653
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3312
  • Living Area (sqft) 2791
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $47.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Walk-In Closet(s)

Buy Price

$
$470,000.00

Rental Price

$
$2,600.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 6.6%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,600.00

Cash Flow

Cap Rate5.6 Gross Yield6.6% Annual Rent$31,200.00 Property Taxes$4,416.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $31,200.00 $2,600.00 / mo $156,000.00 $2,600.00 / mo $312,000.00 $2,600.00 / mo
Estimated Expenses $4,416.00 $22,080.00 $44,160.00
Net Cash Flow $26,784.00 $133,920.00 $267,840.00
HOA Fees $564.00 $2,820.00 $5,640.00

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