5010 WORCHESTER DR (MLS: S5158319) For Sale

5010 WORCHESTER DR, (Osceola), Kissimmee Florida 34746

Currently Rented at $2,300.00 / month

Area: 2020

Property Info

  • MLS S5158319
  • Unit No -
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 2020
  • Living Area (sqft) 1580
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $88.00

Interior Features

  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Walk-In Closet(s)

Buy Price

$
$389,990.00

Rental Price

$
$2,300.00
  • Cap Rate
  • 4.7%
  • Gross Yield
  • 7.1%
  • Lease End Date
  • -
  • Rent Amount

  • $2,300.00

Cash Flow

Cap Rate4.7 Gross Yield7.1% Annual Rent$27,600.00 Property Taxes$8,405.62 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $27,600.00 $2,300.00 / mo $138,000.00 $2,300.00 / mo $276,000.00 $2,300.00 / mo
Estimated Expenses $8,405.62 $42,028.10 $84,056.20
Net Cash Flow $19,194.38 $95,971.90 $191,943.80
HOA Fees $1,056.00 $5,280.00 $10,560.00

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