4612 CABALERRO TRL (MLS: S5144328) For Sale

4612 CABALERRO TRL, (Osceola), Kissimmee Florida 34758

Currently Rented at $2,250.00 / month

Area: 3281

Property Info

  • MLS S5144328
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 3281
  • Living Area (sqft) 2735
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $133.00

Interior Features

  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat
  • Tray Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$410,000.00

Rental Price

$
$2,250.00
  • Cap Rate
  • 4.9%
  • Gross Yield
  • 6.6%
  • Lease End Date
  • September 30, 2026
  • Rent Amount

  • $2,250.00

Cash Flow

Cap Rate4.9 Gross Yield6.6% Annual Rent$27,000.00 Property Taxes$5,237.12 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,000.00 $2,250.00 / mo $135,000.00 $2,250.00 / mo $270,000.00 $2,250.00 / mo
Estimated Expenses $5,237.12 $26,185.60 $52,371.20
Net Cash Flow $21,762.88 $108,814.40 $217,628.80
HOA Fees $1,596.00 $7,980.00 $15,960.00

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