5006 RIVERSIDE WAY (MLS: S5157112) For Sale

5006 RIVERSIDE WAY, (Osceola), Saint Cloud Florida 34771

Currently Rented at $2,200.00 / month

Area: 1989

Property Info

  • MLS S5157112
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 1989
  • Living Area (sqft) 2025
  • Foundation Block
  • Min Lease Block
  • HOA Fees $140.00

Interior Features

  • Eat-in Kitchen
  • Kitchen/Family Room Combo
  • L Dining
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor

Buy Price

$
$389,990.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 6.8%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate4.7 Gross Yield6.8% Annual Rent$26,400.00 Property Taxes$6,290.09 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 $6,290.09 $31,450.45 $62,900.90
Net Cash Flow $20,109.91 $100,549.55 $201,099.10
HOA Fees $1,680.00 $8,400.00 $16,800.00

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