902 WATERSIDE DR (MLS: S5158331) For Sale

902 WATERSIDE DR, (Osceola), Kissimmee Florida 34747

Currently Rented at $4,500.00 / month

Area: 3728

Property Info

  • MLS S5158331
  • Unit No -
  • Bedrooms 4
  • Bathrooms 5
  • Area (sqft) 3728
  • Living Area (sqft) 2987
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $148.53

Interior Features

  • Ceiling Fans(s)
  • High Ceilings

Buy Price

$
$1,159,000.00

Rental Price

$
$4,500.00
  • Cap Rate
  • 3.5%
  • Gross Yield
  • 4.7%
  • Lease End Date
  • October 31, 2026
  • Rent Amount

  • $4,500.00

Cash Flow

Cap Rate3.5 Gross Yield4.7% Annual Rent$54,000.00 Property Taxes$11,976.50 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $54,000.00 $4,500.00 / mo $270,000.00 $4,500.00 / mo $540,000.00 $4,500.00 / mo
Estimated Expenses $11,976.50 $59,882.50 $119,765.00
Net Cash Flow $42,023.50 $210,117.50 $420,235.00
HOA Fees $1,782.36 $8,911.80 $17,823.60

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