4834 LAKES EDGE LN (MLS: TB8399024) For Sale

4834 LAKES EDGE LN, (Osceola), Kissimmee Florida 34744

Currently Rented at $2,500.00 / month

Area: 3011

Property Info

  • MLS TB8399024
  • Unit No -
  • Bedrooms 4
  • Bathrooms 2
  • Area (sqft) 3011
  • Living Area (sqft) 2222
  • Foundation Block
  • Min Lease Block
  • HOA Fees $53.33

Interior Features

  • Attic Ventilator
  • Cathedral Ceiling(s)
  • Ceiling Fans(s)
  • High Ceilings
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Wood Cabinets
  • Vaulted Ceiling(s)
  • Walk-In Closet(s)

Buy Price

$
$510,000.00

Rental Price

$
$2,500.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 5.9%
  • Lease End Date
  • February 28, 2026
  • Rent Amount

  • $2,500.00

Cash Flow

Cap Rate5.2 Gross Yield5.9% Annual Rent$30,000.00 Property Taxes$3,022.19 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 $3,022.19 $15,110.95 $30,221.90
Net Cash Flow $26,977.81 $134,889.05 $269,778.10
HOA Fees $639.96 $3,199.80 $6,399.60