4840 REVOLUTIONARY WAY (MLS: S5150909) For Sale

4840 REVOLUTIONARY WAY, (Osceola), Saint Cloud Florida 34769

Currently Rented at $2,200.00 / month

Area: 1370

Property Info

  • MLS S5150909
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1370
  • Living Area (sqft) 1365
  • Foundation Block
  • Min Lease Block
  • HOA Fees $237.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Split Bedroom
  • Walk-In Closet(s)

Buy Price

$
$330,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 5.3%
  • Gross Yield
  • 8%
  • Lease End Date
  • August 15, 2026
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate5.3 Gross Yield8% Annual Rent$26,400.00 Property Taxes$5,973.83 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $5,973.83 $29,869.15 $59,738.30
Net Cash Flow $20,426.17 $102,130.85 $204,261.70
HOA Fees $2,844.00 $14,220.00 $28,440.00

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