4576 SPARKLING SHELL AVE (MLS: S5153228) For Sale

4576 SPARKLING SHELL AVE, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,325.00 / month

Area: 1987

Property Info

  • MLS S5153228
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1987
  • Living Area (sqft) 1699
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $321.00

Interior Features

  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$349,000.00

Rental Price

$
$2,325.00
  • Cap Rate
  • 5.6%
  • Gross Yield
  • 8%
  • Lease End Date
  • March 03, 2027
  • Rent Amount

  • $2,325.00

Cash Flow

Cap Rate5.6 Gross Yield8% Annual Rent$27,900.00 Property Taxes$4,572.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,900.00 $2,325.00 / mo $139,500.00 $2,325.00 / mo $279,000.00 $2,325.00 / mo
Estimated Expenses $4,572.00 $22,860.00 $45,720.00
Net Cash Flow $23,328.00 $116,640.00 $233,280.00
HOA Fees $3,852.00 $19,260.00 $38,520.00

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