2728 REDDISH EGRET BND (MLS: S5132264) For Sale
2728 REDDISH EGRET BND,
(Osceola),
Saint Cloud Florida 34773
Currently Rented at $2,100.00 / month
Area: 2040
- MLS S5132264
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2040
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
Cash Flow
|
Cap Rate6.0
|
Gross Yield6.7%
|
Annual Rent$25,200.00
|
Property Taxes$2,391.42
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$25,200.00 $2,100.00 / mo
|
$126,000.00 $2,100.00 / mo
|
$252,000.00 $2,100.00 / mo
|
| Estimated Expenses |
|
|
|
$2,391.42 |
$11,957.10 |
$23,914.20 |
| Net Cash Flow |
|
|
|
$22,808.58 |
$114,042.90 |
$228,085.80 |
| HOA Fees |
|
|
|
$440.04 |
$2,200.20 |
$4,400.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.