5020 REVOLUTIONARY WAY (MLS: S5158939) For Sale

5020 REVOLUTIONARY WAY, (Osceola), Saint Cloud Florida 34769

Currently Rented at $2,100.00 / month

Area: 1663

Property Info

  • MLS S5158939
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 1663
  • Living Area (sqft) 1373
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $170.00

Interior Features

  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$330,000.00

Rental Price

$
$2,100.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 7.6%
  • Lease End Date
  • May 31, 2027
  • Rent Amount

  • $2,100.00

Cash Flow

Cap Rate7.0 Gross Yield7.6% Annual Rent$25,200.00 Property Taxes$0.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $25,200.00 $2,100.00 / mo $126,000.00 $2,100.00 / mo $252,000.00 $2,100.00 / mo
Estimated Expenses $0.00 0 0
Net Cash Flow $25,200.00 $126,000.00 $252,000.00
HOA Fees $2,040.00 $10,200.00 $20,400.00

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