422 JANICE KAY PL (MLS: S5133405) For Sale

422 JANICE KAY PL, (Osceola), Kissimmee Florida 34744

Currently Rented at $2,500.00 / month

Area: 3424

Property Info

  • MLS S5133405
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3424
  • Living Area (sqft) 3424
  • Foundation Block, Concrete Perimeter
  • Min Lease Block, Concrete Perimeter
  • HOA Fees $13.00

Interior Features

  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$475,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.3%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate4.7 Gross Yield6.3% Annual Rent$30,000.00 Property Taxes$7,516.77 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $7,516.77 $37,583.85 $75,167.70
Net Cash Flow $22,483.23 $112,416.15 $224,832.30
HOA Fees $156.00 $780.00 $1,560.00

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