5316 JADE ST (MLS: O6411707) For Sale

5316 JADE ST, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,500.00 / month

Area: 1983

Property Info

  • MLS O6411707
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1983
  • Living Area (sqft) 1330
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $10.42

Interior Features

  • Eat-in Kitchen
  • Stone Counters
  • Window Treatments

Buy Price

$
$330,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 7.3%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate7.3 Gross Yield9.1% Annual Rent$30,000.00 Property Taxes$5,762.17 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $5,762.17 $28,810.85 $57,621.70
Net Cash Flow $24,237.83 $121,189.15 $242,378.30
HOA Fees $125.04 $625.20 $1,250.40

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