5270 BRYDON WOODS CIR (MLS: S5133985) For Sale

5270 BRYDON WOODS CIR, (Osceola), Saint Cloud Florida 34771

Currently Rented at $2,800.00 / month

Area: 2612

Property Info

  • MLS S5133985
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2612
  • Living Area (sqft) 2612
  • Foundation Block
  • Min Lease Block
  • HOA Fees $200.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$490,000.00

Rental Price

$
$2,800.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 6.9%
  • Lease End Date
  • March 31, 2026
  • Rent Amount

  • $2,800.00

Cash Flow

Cap Rate5.1 Gross Yield6.9% Annual Rent$33,600.00 Property Taxes$6,114.10 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 $6,114.10 $30,570.50 $61,141.00
Net Cash Flow $27,485.90 $137,429.50 $274,859.00
HOA Fees $2,400.00 $12,000.00 $24,000.00

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