3854 KNOTTY PINE ST (MLS: S5155506) For Sale

3854 KNOTTY PINE ST, (Osceola), Saint Cloud Florida 34772

Currently Rented at $2,500.00 / month

Area: 2712

Property Info

  • MLS S5155506
  • Unit No -
  • Bedrooms 4
  • Bathrooms 3
  • Area (sqft) 2712
  • Living Area (sqft) 2160
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $332.00

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Stone Counters
  • Thermostat

Buy Price

$
$389,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5%
  • Gross Yield
  • 7.7%
  • Lease End Date
  • April 30, 2027
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.0 Gross Yield7.7% Annual Rent$30,000.00 Property Taxes$6,509.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $30,000.00 $2,500.00 / mo $150,000.00 $2,500.00 / mo $300,000.00 $2,500.00 / mo
Estimated Expenses $6,509.00 $32,545.00 $65,090.00
Net Cash Flow $23,491.00 $117,455.00 $234,910.00
HOA Fees $3,984.00 $19,920.00 $39,840.00

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