3890 KNOTTY PINE ST (MLS: S5143939) For Sale

3890 KNOTTY PINE ST, (Osceola), Saint Cloud Florida 34772

Currently Rented at $2,400.00 / month

Area: 2076

Property Info

  • MLS S5143939
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2076
  • Living Area (sqft) 1608
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $332.60

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$314,990.00

Rental Price

$
$2,400.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,400.00

Cash Flow

Cap Rate6.0 Gross Yield9.1% Annual Rent$28,800.00 Property Taxes$5,952.70 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,800.00 $2,400.00 / mo $144,000.00 $2,400.00 / mo $288,000.00 $2,400.00 / mo
Estimated Expenses $5,952.70 $29,763.50 $59,527.00
Net Cash Flow $22,847.30 $114,236.50 $228,473.00
HOA Fees $3,991.20 $19,956.00 $39,912.00

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