4980 WORCHESTER DR (MLS: O6448213) For Sale

4980 WORCHESTER DR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,450.00 / month

Area: 2436

Property Info

  • MLS O6448213
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 2436
  • Living Area (sqft) 1922
  • Foundation Block
  • Min Lease -
  • HOA Fees $88.00

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • Thermostat

Buy Price

$
$449,000.00

Rental Price

$
$2,450.00
  • Cap Rate
  • 4.3%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • August 31, 2027
  • Rent Amount

  • $2,450.00

Cash Flow

Cap Rate4.3 Gross Yield6.5% Annual Rent$29,400.00 Property Taxes$8,957.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $29,400.00 $2,450.00 / mo $147,000.00 $2,450.00 / mo $294,000.00 $2,450.00 / mo
Estimated Expenses $8,957.00 $44,785.00 $89,570.00
Net Cash Flow $20,443.00 $102,215.00 $204,430.00
HOA Fees $1,056.00 $5,280.00 $10,560.00

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