4450 SMALL CREEK RD (MLS: S5134233) For Sale

4450 SMALL CREEK RD, (Osceola), Kissimmee Florida 34744

Currently Rented at $2,700.00 / month

Area: 1774

Property Info

  • MLS S5134233
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1774
  • Living Area (sqft) 1534
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $229.31

Interior Features

  • Other

Buy Price

$
$375,000.00

Rental Price

$
$2,700.00
  • Cap Rate
  • 6.5%
  • Gross Yield
  • 8.6%
  • Lease End Date
  • -
  • Rent Amount

  • $2,700.00

Cash Flow

Cap Rate6.5 Gross Yield8.6% Annual Rent$32,400.00 Property Taxes$5,169.00 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 $5,169.00 $25,845.00 $51,690.00
Net Cash Flow $27,231.00 $136,155.00 $272,310.00
HOA Fees $2,751.72 $13,758.60 $27,517.20

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