8036 SURF ST (MLS: O6434257) For Sale

8036 SURF ST, (Osceola), Kissimmee Florida 34747

Currently Rented at $3,260.00 / month

Area: 1469

Property Info

  • MLS O6434257
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 1469
  • Living Area (sqft) 1410
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $467.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Primary Bedroom Main Floor
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$470,000.00

Rental Price

$
$3,260.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 8.3%
  • Lease End Date
  • September 13, 2026
  • Rent Amount

  • $3,260.00

Cash Flow

Cap Rate5.1 Gross Yield8.3% Annual Rent$39,120.00 Property Taxes$9,548.01 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $39,120.00 $3,260.00 / mo $195,600.00 $3,260.00 / mo $391,200.00 $3,260.00 / mo
Estimated Expenses $9,548.01 $47,740.05 $95,480.10
Net Cash Flow $29,571.99 $147,859.95 $295,719.90
HOA Fees $5,604.00 $28,020.00 $56,040.00

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