4855 CORAL CASTLE DR (MLS: S5126999) For Sale

4855 CORAL CASTLE DR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,200.00 / month

Area: 2058

Property Info

  • MLS S5126999
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2058
  • Living Area (sqft) 1844
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $280.00

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$315,900.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 5.9%
  • Gross Yield
  • 8.4%
  • Lease End Date
  • July 31, 2025
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate5.9 Gross Yield8.4% Annual Rent$26,400.00 Property Taxes$4,327.13 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $4,327.13 $21,635.65 $43,271.30
Net Cash Flow $22,072.87 $110,364.35 $220,728.70
HOA Fees $3,360.00 $16,800.00 $33,600.00