2005 PITCH WAY (MLS: S5125512) For Sale

2005 PITCH WAY, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,800.00 / month

Area: -

Property Info

  • MLS S5125512
  • Unit No -
  • Bedrooms 4
  • Bathrooms 4
  • Area (sqft) -
  • Living Area (sqft) 2808
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $24.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Open Floorplan
  • Other
  • PrimaryBedroom Upstairs
  • Smart Home
  • Solid Surface Counters
  • Stone Counters
  • Thermostat

Buy Price

$
$510,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.9%
  • Gross Yield
  • 6.6%
  • Lease End Date
  • -

  • Rent Amount
  • $2,800.00

Cash Flow

Cap Rate5.9 Gross Yield6.6% Annual Rent$33,600.00 Property Taxes$3,432.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,600.00 $2,800.00 / mo $168,000.00 $2,800.00 / mo $336,000.00 $2,800.00 / mo
Estimated Expenses $3,432.00 $17,160.00 $34,320.00
Net Cash Flow $30,168.00 $150,840.00 $301,680.00
HOA Fees $288.00 $1,440.00 $2,880.00