2024 BEARING LN (MLS: S5129184) For Sale

2024 BEARING LN, (Osceola), Kissimmee Florida 34744

Currently Rented at $2,700.00 / month

Area: 9431

Property Info

  • MLS S5129184
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 9431
  • Living Area (sqft) 2561
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $79.33

Interior Features

  • Ceiling Fans(s)

Buy Price

$
$470,000.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • June 14, 2026
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate5.6 Gross Yield6.9% Annual Rent$32,400.00 Property Taxes$5,053.93 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 $5,053.93 $25,269.65 $50,539.30
Net Cash Flow $27,346.07 $136,730.35 $273,460.70
HOA Fees $951.96 $4,759.80 $9,519.60

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