2777 GREENLANDS ST (MLS: S5075857) For Sale

2777 GREENLANDS ST, (Osceola), Saint Cloud Florida 34772

Currently Rented at $2,700.00 / month

Area: -

Property Info

  • MLS S5075857
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1865
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $312.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • Master Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$528,800.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 6.1%
  • Lease End Date
  • September 30, 2024

  • Rent Amount
  • $2,700.00

Cash Flow

Cap Rate5.0 Gross Yield6.1% Annual Rent$32,400.00 Property Taxes$2,288.07 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $32,400.00 $2,700.00 / mo $162,000.00 $2,700.00 / mo $324,000.00 $2,700.00 / mo
Estimated Expenses $2,288.07 $11,440.35 $22,880.70
Net Cash Flow $30,111.93 $150,559.65 $301,119.30
HOA Fees $3,744.00 $18,720.00 $37,440.00