5043 ROYAL POINT AVE (MLS: O6413550) For Sale

5043 ROYAL POINT AVE, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,500.00 / month

Area: 2744

Property Info

  • MLS O6413550
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2744
  • Living Area (sqft) 2248
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $123.73

Interior Features

  • Ceiling Fans(s)
  • Walk-In Closet(s)

Buy Price

$
$437,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.1 Gross Yield6.9% Annual Rent$30,000.00 Property Taxes$6,149.39 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 $6,149.39 $30,746.95 $61,493.90
Net Cash Flow $23,850.61 $119,253.05 $238,506.10
HOA Fees $1,484.76 $7,423.80 $14,847.60

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