4012 SANTA MARIA DR #102 (MLS: S5142432) For Sale

4012 SANTA MARIA DR #102, (Osceola), Kissimmee Florida 34741

Currently Rented at $1,600.00 / month

Area: 1470

Property Info

  • MLS S5142432
  • Unit No 102
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 1470
  • Living Area (sqft) 1470
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $497.00

Interior Features

  • Kitchen/Family Room Combo
  • Primary Bedroom Main Floor
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$220,000.00

Rental Price

$
$1,600.00
  • Cap Rate
  • 4.2%
  • Gross Yield
  • 8.7%
  • Lease End Date
  • -
  • Rent Amount

  • $1,600.00

Cash Flow

Cap Rate4.2 Gross Yield8.7% Annual Rent$19,200.00 Property Taxes$4,082.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,200.00 $1,600.00 / mo $96,000.00 $1,600.00 / mo $192,000.00 $1,600.00 / mo
Estimated Expenses $4,082.00 $20,410.00 $40,820.00
Net Cash Flow $15,118.00 $75,590.00 $151,180.00
HOA Fees $5,964.00 $29,820.00 $59,640.00

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