1928 ROCK MAPLE BND (MLS: S5147167) For Sale

1928 ROCK MAPLE BND, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,750.00 / month

Area: 2987

Property Info

  • MLS S5147167
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2987
  • Living Area (sqft) 2357
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $156.95

Interior Features

  • Kitchen/Family Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$459,000.00

Rental Price

$
$2,750.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • June 30, 2026
  • Rent Amount

  • $2,750.00

Cash Flow

Cap Rate5.1 Gross Yield7.2% Annual Rent$33,000.00 Property Taxes$7,540.05 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $33,000.00 $2,750.00 / mo $165,000.00 $2,750.00 / mo $330,000.00 $2,750.00 / mo
Estimated Expenses $7,540.05 $37,700.25 $75,400.50
Net Cash Flow $25,459.95 $127,299.75 $254,599.50
HOA Fees $1,883.40 $9,417.00 $18,834.00

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