4968 WINDERMERE AVE (MLS: S5144776) For Sale
4968 WINDERMERE AVE,
(Osceola),
Kissimmee Florida 34746
Currently Rented at $2,900.00 / month
Area: 1914
- MLS S5144776
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1914
- Living Area (sqft) 1914
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.06
Cash Flow
|
Cap Rate4.9
|
Gross Yield7.3%
|
Annual Rent$34,800.00
|
Property Taxes$7,794.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$34,800.00 $2,900.00 / mo
|
$174,000.00 $2,900.00 / mo
|
$348,000.00 $2,900.00 / mo
|
| Estimated Expenses |
|
|
|
$7,794.00 |
$38,970.00 |
$77,940.00 |
| Net Cash Flow |
|
|
|
$27,006.00 |
$135,030.00 |
$270,060.00 |
| HOA Fees |
|
|
|
$3,696.72 |
$18,483.60 |
$36,967.20 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.