5359 DAHLIA RESERVE DR (MLS: S5138661) For Sale

5359 DAHLIA RESERVE DR, (Osceola), Kissimmee Florida 34758

Currently Rented at $3,000.00 / month

Area: 3204

Property Info

  • MLS S5138661
  • Unit No -
  • Bedrooms 7
  • Bathrooms 4
  • Area (sqft) 3204
  • Living Area (sqft) 2664
  • Foundation Slab
  • Min Lease -
  • HOA Fees $49.00

Interior Features

  • Eat-in Kitchen
  • High Ceilings
  • PrimaryBedroom Upstairs
  • Walk-In Closet(s)

Buy Price

$
$515,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 7%
  • Lease End Date
  • September 01, 2026
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate5.6 Gross Yield7% Annual Rent$36,000.00 Property Taxes$6,514.60 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $6,514.60 $32,573.00 $65,146.00
Net Cash Flow $29,485.40 $147,427.00 $294,854.00
HOA Fees $588.00 $2,940.00 $5,880.00

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