3022 ANDOVER CT (MLS: G5110593) For Sale

3022 ANDOVER CT, (Lake), Mount Dora Florida 32757

Currently Rented at $1,950.00 / month

Area: 2007

Property Info

  • MLS G5110593
  • Unit No -
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 2007
  • Living Area (sqft) 1444
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $81.67

Interior Features

  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Open Floorplan
  • Primary Bedroom Main Floor
  • Solid Surface Counters
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$325,000.00

Rental Price

$
$1,950.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 7.2%
  • Lease End Date
  • November 30, 2026
  • Rent Amount

  • $1,950.00

Cash Flow

Cap Rate5.2 Gross Yield7.2% Annual Rent$23,400.00 Property Taxes$5,475.62 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $23,400.00 $1,950.00 / mo $117,000.00 $1,950.00 / mo $234,000.00 $1,950.00 / mo
Estimated Expenses $5,475.62 $27,378.10 $54,756.20
Net Cash Flow $17,924.38 $89,621.90 $179,243.80
HOA Fees $980.04 $4,900.20 $9,800.40

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