5579 BAKEWELL PL (MLS: S5146130) For Sale

5579 BAKEWELL PL, (Osceola), Saint Cloud Florida 34771

Currently Rented at $2,540.00 / month

Area: 2700

Property Info

  • MLS S5146130
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2700
  • Living Area (sqft) 1957
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $88.33

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Tray Ceiling(s)

Buy Price

$
$397,900.00

Rental Price

$
$2,540.00
  • Cap Rate
  • 5.9%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,540.00

Cash Flow

Cap Rate5.9 Gross Yield7.7% Annual Rent$30,480.00 Property Taxes$5,946.44 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,480.00 $2,540.00 / mo $152,400.00 $2,540.00 / mo $304,800.00 $2,540.00 / mo
Estimated Expenses $5,946.44 $29,732.20 $59,464.40
Net Cash Flow $24,533.56 $122,667.80 $245,335.60
HOA Fees $1,059.96 $5,299.80 $10,599.60

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