2916 CANOE CIR (MLS: S5152627) For Sale
2916 CANOE CIR,
(Osceola),
Saint Cloud Florida 34772
Currently Rented at $2,000.00 / month
Area: 1706
- MLS S5152627
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1706
- Living Area (sqft) 1266
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
|
Cap Rate5.7
|
Gross Yield7.1%
|
Annual Rent$24,000.00
|
Property Taxes$4,381.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$24,000.00 $2,000.00 / mo
|
$120,000.00 $2,000.00 / mo
|
$240,000.00 $2,000.00 / mo
|
| Estimated Expenses |
|
|
|
$4,381.00 |
$21,905.00 |
$43,810.00 |
| Net Cash Flow |
|
|
|
$19,619.00 |
$98,095.00 |
$196,190.00 |
| HOA Fees |
|
|
|
$350.04 |
$1,750.20 |
$3,500.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.