5285 ROYAL POINT AVE (MLS: O6442495) For Sale

5285 ROYAL POINT AVE, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,750.00 / month

Area: 2652

Property Info

  • MLS O6442495
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2652
  • Living Area (sqft) 2178
  • Foundation Slab
  • Min Lease -
  • HOA Fees $184.00

Interior Features

  • Open Floorplan

Buy Price

$
$469,900.00

Rental Price

$
$2,750.00
  • Cap Rate
  • 5.4%
  • Gross Yield
  • 7%
  • Lease End Date
  • January 20, 2027
  • Rent Amount

  • $2,750.00

Cash Flow

Cap Rate5.4 Gross Yield7% Annual Rent$33,000.00 Property Taxes$5,567.91 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,000.00 $2,750.00 / mo $165,000.00 $2,750.00 / mo $330,000.00 $2,750.00 / mo
Estimated Expenses $5,567.91 $27,839.55 $55,679.10
Net Cash Flow $27,432.09 $137,160.45 $274,320.90
HOA Fees $2,208.00 $11,040.00 $22,080.00

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